Brenntag SE
XETRA:BNR

Watchlist Manager
Brenntag SE Logo
Brenntag SE
XETRA:BNR
Watchlist
Price: 57.34 EUR 0.14% Market Closed
Market Cap: 8.3B EUR
Have any thoughts about
Brenntag SE?
Write Note

Relative Value

The Relative Value of one BNR stock under the Base Case scenario is 87.87 EUR. Compared to the current market price of 57.34 EUR, Brenntag SE is Undervalued by 35%.

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.

BNR Relative Value
Base Case
87.87 EUR
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
48
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7
Forward
0.5
vs History
74
vs Industry
34
Median 3Y
15.1
Median 5Y
16
Industry
14.4
Forward
12.3
vs History
80
vs Industry
39
Median 3Y
8.2
Median 5Y
8
Industry
7.9
vs History
98
vs Industry
33
Median 3Y
16
Median 5Y
16
Industry
15
vs History
90
vs Industry
24
Median 3Y
2.4
Median 5Y
2.4
Industry
1.1
vs History
69
vs Industry
45
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
Forward
0.6
vs History
88
vs Industry
54
Median 3Y
3
Median 5Y
3.1
Industry
4.2
vs History
73
vs Industry
40
Median 3Y
8.1
Median 5Y
8.7
Industry
8.9
Forward
7.2
vs History
69
vs Industry
36
Median 3Y
11.4
Median 5Y
12.3
Industry
11.6
Forward
10.1
vs History
65
vs Industry
36
Median 3Y
10
Median 5Y
9.7
Industry
8.8
vs History
50
vs Industry
29
Median 3Y
14.5
Median 5Y
13.4
Industry
10.2
vs History
88
vs Industry
27
Median 3Y
1.5
Median 5Y
1.5
Industry
0.9

Multiples Across Competitors

BNR Competitors Multiples
Brenntag SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Brenntag SE
XETRA:BNR
8.3B EUR 0.5 13.7 7.7 10.8
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
DE
Brenntag SE
XETRA:BNR
Average P/E: 22.3
13.7
17%
0.8
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Brenntag SE
XETRA:BNR
Average EV/EBITDA: 31.3
7.7
14%
0.5
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Brenntag SE
XETRA:BNR
Average EV/EBIT: 48.5
10.8
16%
0.7
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top