Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.4x - 1.5x | 1.4x |
| Historical Pb Multiple | 1.2x - 2.4x | 1.5x |
| Fair Value | €19.65 - €21.72 | €20.69 |
| Upside | 9.2% - 20.7% | 14.9% |
| Benchmarks | - | Full Ticker |
| Nordson Corporation | - | NasdaqGS:NDSN |
| IDEX Corporation | - | NYSE:IEX |
| ESAB Corporation | - | NYSE:ESAB |
| Hexcel Corporation | - | NYSE:HXL |
| Husqvarna AB (publ) | - | OTCPK:HUSQ.F |
| Kennametal Inc. | - | DB:KM3 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NDSN | IEX | ESAB | HXL | HUSQ.F | KM3 | |||
| NasdaqGS:NDSN | NYSE:IEX | NYSE:ESAB | NYSE:HXL | OTCPK:HUSQ.F | DB:KM3 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.7% | 3.5% | 10.6% | -15.5% | -12.1% | NM- | ||
| 3Y CAGR | 0.9% | 4.0% | 6.7% | 101.7% | -33.2% | -13.6% | ||
| Latest Twelve Months | -7.6% | -19.1% | 6.9% | -17.8% | -25.0% | -14.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.5% | 16.8% | 8.8% | 4.9% | 5.2% | 4.9% | ||
| Prior Fiscal Year | 18.5% | 18.2% | 7.8% | 5.9% | 4.1% | 5.3% | ||
| Latest Fiscal Year | 17.4% | 15.4% | 10.4% | 6.9% | 2.7% | 4.7% | ||
| Latest Twelve Months | 16.5% | 14.1% | 10.2% | 4.7% | 2.7% | 4.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 19.5% | 16.9% | 13.6% | 5.5% | 11.5% | 7.5% | ||
| Prior Fiscal Year | 19.9% | 18.1% | 14.6% | 6.5% | 9.1% | 8.7% | ||
| Latest Twelve Months | 15.5% | 12.2% | 14.8% | 5.6% | 5.1% | 7.4% | ||
| Next Fiscal Year | 18.7% | 15.1% | 16.9% | 9.9% | 8.5% | 6.9% | ||
| Two Fiscal Years Forward | 18.9% | 15.1% | 16.0% | 13.2% | 9.9% | 8.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.5x | 3.7x | 2.4x | 2.6x | 0.7x | 0.8x | ||
| Price / LTM EPS | 27.0x | 26.4x | 24.0x | 55.8x | 25.6x | 17.1x | ||
| Price / Book | 4.1x | 3.1x | 3.2x | 3.2x | 1.3x | 1.2x | ||
| Price / Fwd Book | 3.9x | 3.1x | 3.3x | 3.4x | 1.0x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 3.2x | 4.1x | |||||
| Historical P/B Ratio | 1.2x | 1.5x | 2.4x | |||||
| Selected P/B Multiple | 1.4x | 1.4x | 1.5x | |||||
| (x) Book Value | 1,284 | 1,284 | 1,284 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NDSN | IEX | ESAB | HXL | HUSQ.F | KM3 | |
| Value of Common Equity | 12,275 | 12,587 | 6,779 | 4,970 | 26,368 | 1,601 | |
| (/) Shares Outstanding | 56.5 | 75.3 | 60.7 | 79.6 | 508.4 | 76.0 | |
| Implied Stock Price | 217.22 | 167.19 | 111.68 | 62.46 | 51.86 | 21.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 9.55 | 1.17 | |
| Implied Stock Price (Trading Cur) | 217.22 | 167.19 | 111.68 | 62.46 | 5.43 | 18.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 9.55 | 1.17 | |