F

Fabryka Obrabiarek Rafamet SA
WSE:RAF

Watchlist Manager
Fabryka Obrabiarek Rafamet SA
WSE:RAF
Watchlist
Price: 11.5 PLN 9.52%
Market Cap: 61.9m PLN
Have any thoughts about
Fabryka Obrabiarek Rafamet SA?
Write Note

Relative Value

The Relative Value of one RAF stock under the Base Case scenario is 15.4 PLN. Compared to the current market price of 11.5 PLN, Fabryka Obrabiarek Rafamet SA is Undervalued by 25%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RAF Relative Value
Base Case
15.4 PLN
Undervaluation 25%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6
vs History
vs Industry
Median 3Y
-12
Median 5Y
-13.3
Industry
20.7
vs History
58
vs Industry
61
Median 3Y
7.7
Median 5Y
7.5
Industry
14.8
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-5.4
Industry
21.3
vs History
50
vs Industry
72
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8
vs History
23
vs Industry
62
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7
vs History
7
vs Industry
48
Median 3Y
4.6
Median 5Y
3.5
Industry
6.2
vs History
vs Industry
20
Median 3Y
9.9
Median 5Y
8.8
Industry
12.4
vs History
vs Industry
Median 3Y
-16
Median 5Y
-8.4
Industry
16
vs History
46
vs Industry
56
Median 3Y
9.5
Median 5Y
9.1
Industry
14.8
vs History
15
vs Industry
38
Median 3Y
-14
Median 5Y
-7.6
Industry
18.1
vs History
52
vs Industry
84
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

RAF Competitors Multiples
Fabryka Obrabiarek Rafamet SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Fabryka Obrabiarek Rafamet SA
WSE:RAF
61.9m PLN 0.6 -4.2 -28.2 -7
US
Parker-Hannifin Corp
NYSE:PH
83.1B USD 4.2 28.7 18.1 22.2
US
Illinois Tool Works Inc
NYSE:ITW
76.5B USD 4.8 22.1 17.8 19.5
SE
Atlas Copco AB
STO:ATCO A
822.1B SEK 4.7 28.6 18.3 22.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.4T JPY 1.5 31.4 14.6 21.4
US
Otis Worldwide Corp
NYSE:OTIS
37.3B USD 2.6 22.9 18.9 20.6
US
Ingersoll Rand Inc
NYSE:IR
37B USD 5.2 44.2 21.3 28.4
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 43.9 19.3 26.7
US
Xylem Inc
NYSE:XYL
28.6B USD 3.4 34.4 17.2 25.5
US
Dover Corp
NYSE:DOV
25.9B USD 3.1 16.6 16.6 20.5
US
Fortive Corp
NYSE:FTV
25.8B USD 4.2 29 16.7 24.2
P/E Multiple
Earnings Growth P/E to Growth
PL
F
Fabryka Obrabiarek Rafamet SA
WSE:RAF
Average P/E: 30.2
Negative Multiple: -4.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.7
50%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
22.1
16%
1.3
SE
Atlas Copco AB
STO:ATCO A
28.6
23%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.4
63%
0.5
US
Otis Worldwide Corp
NYSE:OTIS
22.9
31%
0.7
US
Ingersoll Rand Inc
NYSE:IR
44.2
108%
0.4
CH
Schindler Holding AG
SIX:SCHP
43.9
75%
0.6
US
Xylem Inc
NYSE:XYL
34.4
113%
0.3
US
Dover Corp
NYSE:DOV
16.6
35%
0.5
US
Fortive Corp
NYSE:FTV
29
84%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
F
Fabryka Obrabiarek Rafamet SA
WSE:RAF
Average EV/EBITDA: 17.9
Negative Multiple: -28.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.1
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.3
16%
1.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.6
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
18.9
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.3
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.3
43%
0.5
US
Xylem Inc
NYSE:XYL
17.2
74%
0.2
US
Dover Corp
NYSE:DOV
16.6
16%
1
US
Fortive Corp
NYSE:FTV
16.7
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
F
Fabryka Obrabiarek Rafamet SA
WSE:RAF
Average EV/EBIT: 23.2
Negative Multiple: -7
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.2
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.5
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.5
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.4
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.6
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.4
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.7
62%
0.4
US
Xylem Inc
NYSE:XYL
25.5
108%
0.2
US
Dover Corp
NYSE:DOV
20.5
22%
0.9
US
Fortive Corp
NYSE:FTV
24.2
46%
0.5

See Also

Discover More
Back to Top