Friwo AG
XETRA:CEA

Watchlist Manager
Friwo AG Logo
Friwo AG
XETRA:CEA
Watchlist
Price: 23.2 EUR 5.45% Market Closed
Market Cap: 198.5m EUR
Have any thoughts about
Friwo AG?
Write Note
Section:
 

Relative Value

The Relative Value of one CEA stock under the Base Case scenario is 15.07 EUR. Compared to the current market price of 23.2 EUR, Friwo AG is Overvalued 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.

CEA Relative Value
Base Case
15.07 EUR
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.2
P/S
P/S
Price to Sales
2.2
vs History
50
vs Industry
35
Median 3Y
2.3
Median 5Y
2
Industry
1.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
0
Median 3Y
-23.8
Median 5Y
-22.8
Industry
23.2
More Details
56.2
P/OCF
P/OCF
Price to OCF
56.2
vs History
19
vs Industry
Median 3Y
-28.9
Median 5Y
-39
Industry
14.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-69.4
Median 5Y
-67.7
Industry
20
More Details
25.8
P/B
P/B
Price to Book Value
25.8
vs History
36
vs Industry
1
Median 3Y
17.1
Median 5Y
16.6
Industry
2
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
50
vs Industry
33
Median 3Y
2.4
Median 5Y
2.1
Industry
1.8
More Details
20.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
20.2
vs History
82
vs Industry
10
Median 3Y
22.3
Median 5Y
25
Industry
7.4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
19
Median 3Y
-59
Median 5Y
-12.5
Industry
14.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
6
Median 3Y
-30.5
Median 5Y
-29.1
Industry
18.3
More Details
58.5
EV/OCF
EV/OCF
Enterprise Value to OCF
58.5
vs History
15
vs Industry
Median 3Y
-30.1
Median 5Y
-41.4
Industry
14.4
More Details
115.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
115.4
vs History
17
vs Industry
Median 3Y
-18.8
Median 5Y
-28
Industry
17.9
More Details
4.4
EV/IC
EV/IC
Enterprise Value to IC
4.4
vs History
66
vs Industry
8
Median 3Y
5.4
Median 5Y
4.9
Industry
1.6
More Details

Multiples Across Competitors

CEA Competitors Multiples
Friwo AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Friwo AG
XETRA:CEA
198.5m EUR 2.2 -16.2 -48.2 -23.8
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.1 25.1 21.5 21.5
FR
Schneider Electric SE
PAR:SU
133.6B EUR 3.7 34.6 18.4 22.9
IE
Eaton Corporation PLC
NYSE:ETN
134.3B USD 5.5 35.7 25.6 30.6
CH
Abb Ltd
SIX:ABBN
90.5B CHF 3.1 26.2 17.8 20.7
US
Emerson Electric Co
NYSE:EMR
70.6B USD 4 35.9 17.9 30.2
KR
LG Energy Solution Ltd
KRX:373220
84T KRW 3.1 -231.6 23.7 82.5
US
Vertiv Holdings Co
NYSE:VRT
44.7B USD 5.9 77 31.3 38.4
US
AMETEK Inc
NYSE:AME
42.3B USD 6.1 31.7 20.5 24.9
BR
WEG SA
BOVESPA:WEGE3
229B BRL 6.4 37.6 28.2 31.1
US
Rockwell Automation Inc
NYSE:ROK
32.6B USD 4 34.4 23 28.9
P/E Multiple
Earnings Growth P/E to Growth
DE
Friwo AG
XETRA:CEA
Average P/E: 37.6
Negative Multiple: -16.2 		N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
25.1
70%
0.4
FR
Schneider Electric SE
PAR:SU
34.6
54%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
35.7
68%
0.5
CH
Abb Ltd
SIX:ABBN
26.2
34%
0.8
US
Emerson Electric Co
NYSE:EMR
35.9
108%
0.3
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -231.6
134%
N/A
US
Vertiv Holdings Co
NYSE:VRT
77
266%
0.3
US
AMETEK Inc
NYSE:AME
31.7
41%
0.8
BR
WEG SA
BOVESPA:WEGE3
37.6
41%
0.9
US
Rockwell Automation Inc
NYSE:ROK
34.4
53%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Friwo AG
XETRA:CEA
Average EV/EBITDA: 22.8
Negative Multiple: -48.2 		N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
21.5
153%
0.1
FR
Schneider Electric SE
PAR:SU
18.4
33%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
25.6
48%
0.5
CH
Abb Ltd
SIX:ABBN
17.8
37%
0.5
US
Emerson Electric Co
NYSE:EMR
17.9
40%
0.4
KR
LG Energy Solution Ltd
KRX:373220
23.7
118%
0.2
US
Vertiv Holdings Co
NYSE:VRT
31.3
113%
0.3
US
AMETEK Inc
NYSE:AME
20.5
24%
0.8
BR
WEG SA
BOVESPA:WEGE3
28.2
59%
0.5
US
Rockwell Automation Inc
NYSE:ROK
23
39%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Friwo AG
XETRA:CEA
Average EV/EBIT: 33.2
Negative Multiple: -23.8 		N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
21.5
76%
0.3
FR
Schneider Electric SE
PAR:SU
22.9
39%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
30.6
61%
0.5
CH
Abb Ltd
SIX:ABBN
20.7
40%
0.5
US
Emerson Electric Co
NYSE:EMR
30.2
N/A N/A
KR
LG Energy Solution Ltd
KRX:373220
82.5
156%
0.5
US
Vertiv Holdings Co
NYSE:VRT
38.4
153%
0.3
US
AMETEK Inc
NYSE:AME
24.9
24%
1
BR
WEG SA
BOVESPA:WEGE3
31.1
62%
0.5
US
Rockwell Automation Inc
NYSE:ROK
28.9
50%
0.6

See Also

Summary
CEA intrinsic value, competitors valuation, and company profile.
DCF Valuation
CEA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CEA stock valuation using valuation multiples.
Wall Street Estimates
CEA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CEA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.