BayWa AG
XETRA:BYW6

Watchlist Manager
BayWa AG Logo
BayWa AG
XETRA:BYW6
Watchlist
Price: 3.46 EUR -0.14% Market Closed
Market Cap: €1.6B

Relative Value

The Relative Value of one BYW6 stock under the Base Case scenario is 13.75 EUR. Compared to the current market price of 3.46 EUR, BayWa AG is Undervalued by 75%.

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.

BYW6 Relative Value
Base Case
13.75 EUR
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BYW6 Competitors Multiples
BayWa AG 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
BayWa AG
XETRA:BYW6
1.6B EUR 0.1 -1.2 -5.4 -5.4
JP
Itochu Corp
TSE:8001
15.3T JPY 1.1 16.4 15.7 25.7
JP
Mitsubishi Corp
TSE:8058
15.1T JPY 0.9 22.2 26.1 55.9
JP
Mitsui & Co Ltd
TSE:8031
14.4T JPY 1 15.8 22.1 37.7
US
United Rentals Inc
NYSE:URI
57.8B USD 3.6 22.8 9.9 17.4
JP
Marubeni Corp
TSE:8002
8.4T JPY 1 14.7 17 26.6
US
WW Grainger Inc
XMUN:GWW
42.7B EUR 2.8 28.9 22.3 24.5
US
W W Grainger Inc
NYSE:GWW
50.2B USD 2.8 29.1 19 20.9
US
Fastenal Co
NASDAQ:FAST
50B USD 6.1 39.9 27.3 30.2
US
Ferguson Enterprises Inc
NYSE:FERG
49B USD 1.6 25 17 19.4
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 12.3 15.6 24.7
P/E Multiple
Earnings Growth PEG
DE
BayWa AG
XETRA:BYW6
Average P/E: 22.7
Negative Multiple: -1.2
N/A N/A
JP
Itochu Corp
TSE:8001
16.4
8%
2.1
JP
Mitsubishi Corp
TSE:8058
22.2
2%
11.1
JP
Mitsui & Co Ltd
TSE:8031
15.8
3%
5.3
US
United Rentals Inc
NYSE:URI
22.8
10%
2.3
JP
Marubeni Corp
TSE:8002
14.7
7%
2.1
US
W
WW Grainger Inc
XMUN:GWW
28.9
8%
3.6
US
W W Grainger Inc
NYSE:GWW
29.1
7%
4.2
US
Fastenal Co
NASDAQ:FAST
39.9
10%
4
US
Ferguson Enterprises Inc
NYSE:FERG
25
12%
2.1
JP
Sumitomo Corp
TSE:8053
12.3
5%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
BayWa AG
XETRA:BYW6
Average EV/EBITDA: 19.2
Negative Multiple: -5.4
N/A N/A
JP
Itochu Corp
TSE:8001
15.7
5%
3.1
JP
Mitsubishi Corp
TSE:8058
26.1
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
22.1
4%
5.5
US
United Rentals Inc
NYSE:URI
9.9
7%
1.4
JP
Marubeni Corp
TSE:8002
17
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
22.3
6%
3.7
US
W W Grainger Inc
NYSE:GWW
19
6%
3.2
US
Fastenal Co
NASDAQ:FAST
27.3
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
17
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.6
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
BayWa AG
XETRA:BYW6
Average EV/EBIT: 28.3
Negative Multiple: -5.4
N/A N/A
JP
Itochu Corp
TSE:8001
25.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
55.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.7
N/A N/A
US
United Rentals Inc
NYSE:URI
17.4
7%
2.5
JP
Marubeni Corp
TSE:8002
26.6
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
24.5
6%
4.1
US
W W Grainger Inc
NYSE:GWW
20.9
6%
3.5
US
Fastenal Co
NASDAQ:FAST
30.2
10%
3
US
Ferguson Enterprises Inc
NYSE:FERG
19.4
10%
1.9
JP
Sumitomo Corp
TSE:8053
24.7
N/A N/A