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 Ps Multiple | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 1.0x |
| Fair Value | €20.87 - €23.06 | €21.97 |
| Upside | 2.3% - 13.1% | 7.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| IDEX Corporation | - | NYSE:IEX |
| Nordson Corporation | - | NasdaqGS:NDSN |
| ESAB Corporation | - | NYSE:ESAB |
| AMETEK, Inc. | - | NYSE:AME |
| Moog Inc. | - | NYSE:MOG.A |
| Kennametal Inc. | - | DB:KM3 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| IEX | NDSN | ESAB | AME | MOG.A | KM3 | |||
| NYSE:IEX | NasdaqGS:NDSN | NYSE:ESAB | NYSE:AME | NYSE:MOG.A | DB:KM3 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.6% | 4.2% | 4.1% | 6.1% | 4.4% | -2.9% | ||
| 3Y CAGR | 5.7% | 4.4% | 4.1% | 7.8% | 8.2% | 3.6% | ||
| Latest Twelve Months | 1.7% | 2.0% | -1.8% | 3.0% | 4.5% | -2.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.9% | 17.5% | 8.8% | 18.9% | 4.3% | 4.7% | ||
| Prior Fiscal Year | 18.2% | 18.5% | 7.8% | 19.9% | 5.2% | 5.7% | ||
| Latest Fiscal Year | 15.4% | 17.4% | 10.4% | 19.8% | 5.7% | 5.3% | ||
| Latest Twelve Months | 14.6% | 16.5% | 10.8% | 20.4% | 5.7% | 5.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.0x | 18.3x | 15.9x | 20.3x | 15.2x | 7.7x | ||
| Price / LTM Sales | 4.2x | 4.7x | 2.8x | 6.1x | 1.6x | 0.9x | ||
| LTM P/E Ratio | 28.6x | 28.2x | 25.8x | 30.0x | 27.9x | 17.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.6x | 4.2x | 6.1x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.1x | 1.8x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 1,994 | 1,994 | 1,994 | |||||
| (=) Equity Value | 1,897 | 1,997 | 2,097 | |||||
| (/) Shares Outstanding | 76.2 | 76.2 | 76.2 | |||||
| Implied Value Range | 24.89 | 26.20 | 27.51 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.13 | 22.24 | 23.35 | 20.40 | ||||
| Upside / (Downside) | 3.6% | 9.0% | 14.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IEX | NDSN | ESAB | AME | MOG.A | KM3 | |
| Value of Common Equity | 13,692 | 12,589 | 7,605 | 42,526 | 5,838 | 1,832 | |
| (/) Shares Outstanding | 75.5 | 56.5 | 60.6 | 230.9 | 31.5 | 76.2 | |
| Implied Stock Price | 181.25 | 222.78 | 125.45 | 184.19 | 185.16 | 24.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |
| Implied Stock Price (Trading Cur) | 181.25 | 222.78 | 125.45 | 184.19 | 185.16 | 20.40 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |