Mueller Die lila Logistik SE (XETRA:MLL)

Watchlist Manager

Watchlist

Price: 5.15 EUR -3.74%

Market Cap: 41m EUR

Have any thoughts about
Mueller Die lila Logistik SE?

Write Note

Section:

Relative Value

The Relative Value of one MLL stock under the Base Case scenario is 25.14 EUR. Compared to the current market price of 5.15 EUR, Mueller Die lila Logistik SE is Undervalued by 80%.

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.

What is Relative Valuation?

How is Relative Value calculated?

MLL Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.2

P/S

vs History	98
vs Industry	83

Median 5Y

0.3

Industry

0.6

Forward

0.2

More Details

P/E

vs History	76
vs Industry	19

Median 5Y

9.2

Industry

16.3

Forward

14.2

More Details

P/OCF

vs History	98
vs Industry	73

Median 5Y

2.1

Industry

8.7

More Details

58.2

P/FCFE

vs History	7
vs Industry	53

Median 5Y

-3.5

Industry

17.5

More Details

1.1

P/B

vs History	95
vs Industry	48

Median 5Y

1.5

Industry

1.6

More Details

0.5

EV/S

vs History	96
vs Industry	63

Median 5Y

0.6

Industry

0.8

Forward

0.5

More Details

0.6

EV/GP

vs History	98
vs Industry	86

Median 5Y

0.8

Industry

4.5

More Details

2.8

EV/EBITDA

vs History	85
vs Industry	70

Median 5Y

3.4

Industry

More Details

9.1

EV/EBIT

vs History	88
vs Industry	30

Median 5Y

14.3

Industry

13.6

Forward

15.3

More Details

3.1

EV/OCF

vs History	93
vs Industry	66

Median 5Y

4.2

Industry

9.6

More Details

3.8

EV/FCFF

vs History	79
vs Industry	54

Median 5Y

4.5

Industry

14.1

More Details

0.7

EV/IC

vs History	96
vs Industry	64

Median 5Y

0.8

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE	Mueller Die lila Logistik SE XETRA:MLL	41m EUR	0.2	5	2.8	9.1
US	United Parcel Service Inc NYSE:UPS	107.7B USD	1.2	19	10.5	15.1
US	FedEx Corp NYSE:FDX	65.5B USD	0.7	16.9	7.9	13.7
DE	Deutsche Post AG XETRA:DPW	53.3B EUR	0.6	9.9	5.3	8
DK	DSV A/S CSE:DSV	354.4B DKK	2.2	32.8	24	24
CN	S.F. Holding Co Ltd SZSE:002352	193.9B CNY	0.7	20.2	15	15
CN	ZTO Express (Cayman) Inc HKEX:2057	126.5B HKD	2.8	13.8	9.6	9.6
US	Expeditors International of Washington Inc NYSE:EXPD	15.6B USD	1.6	21.2	14.2	15.2
US	CH Robinson Worldwide Inc NASDAQ:CHRW	12.3B USD	0.7	35.4	18.9	21.8
CN	JD Logistics Inc HKEX:2618	88.6B HKD	0.5	15.1	9.3	9.3
LU	InPost SA AEX:INPST	8.2B EUR	3.6	35	13.3	22.8

			Revenue Growth	P/S to Growth
DE	Mueller Die lila Logistik SE XETRA:MLL	Average P/S: 1.3 0.2	N/A	N/A
US	United Parcel Service Inc NYSE:UPS	1.2	10%	0.1
US	FedEx Corp NYSE:FDX	0.7	11%	0.1
DE	Deutsche Post AG XETRA:DPW	0.6	-2%	N/A
DK	DSV A/S CSE:DSV	2.2	14%	0.2
CN	S.F. Holding Co Ltd SZSE:002352	0.7	32%	0
CN	ZTO Express (Cayman) Inc HKEX:2057	2.8	43%	0.1
US	Expeditors International of Washington Inc NYSE:EXPD	1.6	17%	0.1
US	CH Robinson Worldwide Inc NASDAQ:CHRW	0.7	11%	0.1
CN	JD Logistics Inc HKEX:2618	0.5	28%	0
LU	InPost SA AEX:INPST	3.6	77%	0

			Earnings Growth	P/E to Growth
DE	Mueller Die lila Logistik SE XETRA:MLL	Average P/E: 20.4 5	N/A	N/A
US	United Parcel Service Inc NYSE:UPS	19	28%	0.7
US	FedEx Corp NYSE:FDX	16.9	41%	0.4
DE	Deutsche Post AG XETRA:DPW	9.9	-5%	N/A
DK	DSV A/S CSE:DSV	32.8	29%	1.1
CN	S.F. Holding Co Ltd SZSE:002352	20.2	60%	0.3
CN	ZTO Express (Cayman) Inc HKEX:2057	13.8	51%	0.3
US	Expeditors International of Washington Inc NYSE:EXPD	21.2	10%	2.2
US	CH Robinson Worldwide Inc NASDAQ:CHRW	35.4	106%	0.3
CN	JD Logistics Inc HKEX:2618	15.1	1 142%	0
LU	InPost SA AEX:INPST	35	238%	0.1

			EBITDA Growth	EV/EBITDA to Growth
DE	Mueller Die lila Logistik SE XETRA:MLL	Average EV/EBITDA: 11.9 2.8	N/A	N/A
US	United Parcel Service Inc NYSE:UPS	10.5	24%	0.4
US	FedEx Corp NYSE:FDX	7.9	26%	0.3
DE	Deutsche Post AG XETRA:DPW	5.3	2%	2.3
DK	DSV A/S CSE:DSV	24	57%	0.4
CN	S.F. Holding Co Ltd SZSE:002352	15	212%	0.1
CN	ZTO Express (Cayman) Inc HKEX:2057	9.6	54%	0.2
US	Expeditors International of Washington Inc NYSE:EXPD	14.2	8%	1.9
US	CH Robinson Worldwide Inc NASDAQ:CHRW	18.9	53%	0.4
CN	JD Logistics Inc HKEX:2618	9.3	61%	0.2
LU	InPost SA AEX:INPST	13.3	95%	0.1

			EBIT Growth	EV/EBIT to Growth
DE	Mueller Die lila Logistik SE XETRA:MLL	Average EV/EBIT: 14.9 9.1	N/A	N/A
US	United Parcel Service Inc NYSE:UPS	15.1	27%	0.6
US	FedEx Corp NYSE:FDX	13.7	33%	0.4
DE	Deutsche Post AG XETRA:DPW	8	-4%	N/A
DK	DSV A/S CSE:DSV	24	20%	1.2
CN	S.F. Holding Co Ltd SZSE:002352	15	65%	0.2
CN	ZTO Express (Cayman) Inc HKEX:2057	9.6	54%	0.2
US	Expeditors International of Washington Inc NYSE:EXPD	15.2	9%	1.8
US	CH Robinson Worldwide Inc NASDAQ:CHRW	21.8	63%	0.3
CN	JD Logistics Inc HKEX:2618	9.3	539%	0
LU	InPost SA AEX:INPST	22.8	120%	0.2

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.775 USD -0.26%
	Mohawk Industries Inc NYSE:MHK	120.01 USD -0.15%
	Ardmore Shipping Corp NYSE:ASC	11.95 USD -1.4%
	ASGN Inc NYSE:ASGN	83.46 USD -0.82%
	Skyworks Solutions Inc NASDAQ:SWKS	89.74 USD -0.68%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.95%

	Johnson & Johnson NYSE:JNJ	146.23 USD 0.26%
	Bank of America Corp NYSE:BAC	44.19 USD -0.43%
	Mastercard Inc NYSE:MA	534.29 USD -0.27%
	Salesforce Inc NYSE:CRM	341.5 USD -0.85%
	Abbvie Inc NYSE:ABBV	179.92 USD -0.04%
	Home Depot Inc NYSE:HD	392.42 USD -0.89%

	Arista Networks Inc NYSE:ANET	113.955 USD -0.61%
	Visa Inc NYSE:V	319.825 USD -0.26%
	Texas Pacific Land Corp NYSE:TPL	1 158.92 USD -0.2%
	KLA Corp NASDAQ:KLAC	645.33 USD -0.8%
	Manhattan Associates Inc NASDAQ:MANH	281.66 USD -0.22%
	Pinduoduo Inc NASDAQ:PDD	99.22 USD -0.5%

	Salesforce Inc NYSE:CRM	341.5 USD -0.85%
	Accenture PLC NYSE:ACN	359.83 USD -0.5%
	ServiceNow Inc NYSE:NOW	1 096.015 USD -0.86%
	EOG Resources Inc NYSE:EOG	120.53 USD -0.25%
	Copart Inc NASDAQ:CPRT	58.79 USD -0.54%
	Applied Materials Inc NASDAQ:AMAT	167.06 USD -0.78%

Mueller Die lila Logistik SE
XETRA:MLL

Relative Value

Valuation Multiples

Multiples Across Competitors

MLL Competitors Multiples
Mueller Die lila Logistik SE Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	5.15 7.3
Price Target

Mueller Die lila Logistik SE XETRA:MLL

Relative Value

Valuation Multiples

Multiples Across Competitors

MLL Competitors Multiples Mueller Die lila Logistik SE Competitors

See Also

Company

Help

Tools

Stocks

Mueller Die lila Logistik SE
XETRA:MLL

MLL Competitors Multiples
Mueller Die lila Logistik SE Competitors