S

Seco/Warwick SA
WSE:SWG

Watchlist Manager
Seco/Warwick SA
WSE:SWG
Watchlist
Price: 27.2 PLN Market Closed
Market Cap: 237.6m PLN

Relative Value

The Relative Value of one SWG stock under the Base Case scenario is 35.5 PLN. Compared to the current market price of 27.2 PLN, Seco/Warwick SA is Undervalued by 23%.

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.

SWG Relative Value
Base Case
35.5 PLN
Undervaluation 23%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
84
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.3
vs History
25
vs Industry
63
Median 3Y
7.2
Median 5Y
8.1
Industry
20.2
Forward
8.9
vs History
76
vs Industry
63
Median 3Y
7.5
Median 5Y
4.4
Industry
14.8
vs History
44
vs Industry
14
Median 3Y
5.9
Median 5Y
5.3
Industry
20.6
vs History
23
vs Industry
61
Median 3Y
1
Median 5Y
0.7
Industry
1.8
vs History
22
vs Industry
86
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.3
vs History
14
vs Industry
81
Median 3Y
1.3
Median 5Y
1.1
Industry
6
vs History
14
vs Industry
65
Median 3Y
3.2
Median 5Y
3.2
Industry
12.2
Forward
3.7
vs History
4
vs Industry
61
Median 3Y
4.7
Median 5Y
5
Industry
15.8
Forward
7.6
vs History
71
vs Industry
64
Median 3Y
6.1
Median 5Y
3.7
Industry
14.7
vs History
47
vs Industry
46
Median 3Y
6.2
Median 5Y
4
Industry
17.7
vs History
23
vs Industry
79
Median 3Y
0.4
Median 5Y
0.3
Industry
1.3

Multiples Across Competitors

SWG Competitors Multiples
Seco/Warwick SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Seco/Warwick SA
WSE:SWG
237.6m PLN 0.3 8.4 4.3 6.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
84.7B USD 4.2 29.3 18.4 22.6
SE
Atlas Copco AB
STO:ATCO A
877.2B SEK 5 30.5 19.5 24
US
Illinois Tool Works Inc
NYSE:ITW
75.6B USD 4.7 21.9 17.6 19.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7T JPY 1.4 29.4 13.7 20.1
US
Otis Worldwide Corp
NYSE:OTIS
36.9B USD 2.6 22.6 18.7 20.4
US
Ingersoll Rand Inc
NYSE:IR
36.6B USD 5.1 43.6 21 28.1
CH
Schindler Holding AG
SIX:SCHP
26.6B CHF 2.3 43.6 19.1 26.5
US
Xylem Inc
NYSE:XYL
28.2B USD 3.4 34 17 25.2
US
Fortive Corp
NYSE:FTV
27.1B USD 4.4 30.4 17.5 25.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
S
Seco/Warwick SA
WSE:SWG
Average EV/EBITDA: 15 635.2
4.3
-2%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.4
9%
2
SE
Atlas Copco AB
STO:ATCO A
19.5
5%
3.9
US
Illinois Tool Works Inc
NYSE:ITW
17.6
5%
3.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
13.7
18%
0.8
US
Otis Worldwide Corp
NYSE:OTIS
18.7
6%
3.1
US
Ingersoll Rand Inc
NYSE:IR
21
13%
1.6
CH
Schindler Holding AG
SIX:SCHP
19.1
13%
1.5
US
Xylem Inc
NYSE:XYL
17
20%
0.9
US
Fortive Corp
NYSE:FTV
17.5
10%
1.7