Krones AG
XETRA:KRN

Watchlist Manager
Krones AG Logo
Krones AG
XETRA:KRN
Watchlist
Price: 119.8 EUR 1.01% Market Closed
Market Cap: 3.8B EUR
Have any thoughts about
Krones AG?
Write Note
Section:
 

Relative Value

The Relative Value of one KRN stock under the Base Case scenario is 164.9 EUR. Compared to the current market price of 119.8 EUR, Krones AG is Undervalued by 27%.

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.

KRN Relative Value
Base Case
164.9 EUR
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
49
vs Industry
65
Median 3Y
0.8
Median 5Y
0.7
Industry
1.6
Forward
0.7
More Details
15.2
P/E
P/E
Price to Earnings
15.2
vs History
60
vs Industry
41
Median 3Y
15.8
Median 5Y
15.6
Industry
20.7
Forward
13.2
More Details
8
P/OCF
P/OCF
Price to OCF
8
vs History
52
vs Industry
40
Median 3Y
8.5
Median 5Y
7.8
Industry
14.8
More Details
15.6
P/FCFE
P/FCFE
Price to FCFE
15.6
vs History
58
vs Industry
19
Median 3Y
15.4
Median 5Y
15.4
Industry
21.3
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
44
vs Industry
32
Median 3Y
2
Median 5Y
1.9
Industry
1.8
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
38
vs Industry
67
Median 3Y
0.7
Median 5Y
0.6
Industry
1.7
Forward
0.6
More Details
1.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.3
vs History
39
vs Industry
83
Median 3Y
1.3
Median 5Y
1.2
Industry
6.2
More Details
6.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.7
vs History
77
vs Industry
52
Median 3Y
6.8
Median 5Y
6.9
Industry
12.4
Forward
6.4
More Details
10.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.2
vs History
80
vs Industry
46
Median 3Y
10.8
Median 5Y
10.9
Industry
16
Forward
9.2
More Details
7.3
EV/OCF
EV/OCF
Enterprise Value to OCF
7.3
vs History
46
vs Industry
43
Median 3Y
7.3
Median 5Y
6.7
Industry
14.8
More Details
11.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.8
vs History
42
vs Industry
24
Median 3Y
10.3
Median 5Y
10.3
Industry
18.1
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
28
vs Industry
51
Median 3Y
0.9
Median 5Y
0.8
Industry
1.4
More Details

Multiples Across Competitors

KRN Competitors Multiples
Krones 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
Krones AG
XETRA:KRN
3.8B EUR 0.7 15.2 6.7 10.2
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
83.4B USD 4.2 28.8 18.2 22.3
US
Illinois Tool Works Inc
NYSE:ITW
76.5B USD 4.8 22.2 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
7.5T JPY 1.5 31.4 14.7 21.4
US
Otis Worldwide Corp
NYSE:OTIS
37.5B USD 2.6 23 19 20.7
US
Ingersoll Rand Inc
NYSE:IR
37.3B USD 5.2 44.4 21.4 28.5
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 43.9 19.3 26.7
US
Xylem Inc
NYSE:XYL
28.7B USD 3.4 34.6 17.3 25.6
US
Dover Corp
NYSE:DOV
26.1B USD 3.1 16.8 16.7 20.6
P/E Multiple
Earnings Growth P/E to Growth
DE
Krones AG
XETRA:KRN
Average P/E: 33 087.2
15.2
74%
0.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.8
50%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
22.2
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
23
31%
0.7
US
Ingersoll Rand Inc
NYSE:IR
44.4
108%
0.4
CH
Schindler Holding AG
SIX:SCHP
43.9
75%
0.6
US
Xylem Inc
NYSE:XYL
34.6
113%
0.3
US
Dover Corp
NYSE:DOV
16.8
35%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Krones AG
XETRA:KRN
Average EV/EBITDA: 15 635.4
6.7
48%
0.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.2
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
14.7
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
19
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.4
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.3
43%
0.5
US
Xylem Inc
NYSE:XYL
17.3
74%
0.2
US
Dover Corp
NYSE:DOV
16.7
16%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Krones AG
XETRA:KRN
Average EV/EBIT: 19 126.1
10.2
70%
0.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.3
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
20.7
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.5
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.7
62%
0.4
US
Xylem Inc
NYSE:XYL
25.6
108%
0.2
US
Dover Corp
NYSE:DOV
20.6
22%
0.9

See Also

Summary
KRN intrinsic value, competitors valuation, and company profile.
DCF Valuation
KRN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KRN stock valuation using valuation multiples.
Wall Street Estimates
KRN 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
KRN 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 210,700+ 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.