Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	9.6	21.1	1.4
Union Tool Co.	9.2	14.0	1.1
Mediana / Union Tool Co.	1.0	1.5	1.3

---

Pozostałe spółki z branży Manufacturing - Tools & Accessories

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Bichamp Cutting Technology (Hunan) Co., Ltd.	002843.SZ	757	93.5	164.4	3.9	Shenzhen
Bosun Co., Ltd.	002282.SZ	547	18.1	20.5	1.1	Shenzhen
SHANDONG TENGDA FA	001379.SZ	576	39.9	55.0	2.8	Shenzhen
Tianjin Saixiang Technology Co.,Ltd	002337.SZ	465	81.2	90.5	2.9	Shenzhen
CS Holdings Co., Ltd.	000590.KS	67	3.3	3.0	0.3	KSE
Jiangsu Tongrun Equipment Technology Co.,Ltd	002150.SZ	605	10.1	19.7	2.3	Shenzhen
Wuchan Zhongda Geron Co.,Ltd.	002722.SZ	466	17.8	21.8	1.3	Shenzhen
Iljin Diamond Co.,Ltd	081000.KS	141	9.5	14.9	0.5	KSE
Union Materials Corp.	047400.KS	50	0.7	-1.5	4.4	KSE
Hangzhou Greatstar Industrial Co., Ltd	002444.SZ	4,029	11.9	12.2	1.7	Shenzhen
Zhejiang Zhongjian Technology Co.,Ltd	002779.SZ	1,986	159.2	132.8	12.8	Shenzhen
Ningbo Ligong Environment And Energy Technology Co.,Ltd	002322.SZ	591	15.1	16.0	1.5	Shenzhen
YG-1 Co., Ltd.	019210.KQ	156	-2.4	12.2	0.5	KOSDAQ
Guangdong KinLong Hardware Products Co.,Ltd.	002791.SZ	1,035	29.9	75.3	1.3	Shenzhen
Techtronic Industries Company Limited	0669.HK	20,222	12.8	19.2	3.2	HKSE
Shenzhen Kaizhong Precision Technology Co., Ltd.	002823.SZ	628	13.0	22.0	2.1	Shenzhen
Nanjing Toua Hardware&Tools Co.,Ltd.	301125.SZ	248	37.9	109.4	3.0	Shenzhen
Sumeeko Industries Co., Ltd.	2066.TWO	116	6.8	12.8	1.5	Taipei Exchange
Ningbo Daye Garden Machinery Co.,Ltd.	300879.SZ	1,112	29.9	48.8	5.7	Shenzhen
Precision Tsugami (China) Corporation Limited	1651.HK	1,082	10.2	12.8	2.7	HKSE
CHOSUN WELDING POHANG Co., Ltd	120030.KS	70	6.3	5.9	0.6	KSE
SF Diamond Co.,Ltd.	300179.SZ	666	56.1	38.8	3.8	Shenzhen
National Aerospace Fasteners Corporation	3004.TW	263	7.3	20.1	2.8	Taiwan
EST Tools Co., Ltd	300488.SZ	763	25.2	38.7	3.2	Shenzhen
Chen Nan Iron Wire Co.,Ltd	2071.TWO	53	3.4	11.0	1.1	Taipei Exchange
Sheh Fung Screws Co.,Ltd	2065.TWO	85	4.3	13.4	1.3	Taipei Exchange
CHANG TYPE Industrial Co., Ltd.	1541.TW	84	10.7	36.9	1.2	Taiwan
NanJing Sanchao Advanced Materials Co.,Ltd.	300554.SZ	349	-14.1	-16.3	3.8	Shenzhen
Wafangdian Bearing Company Limited	200706.SZ	130	-8.3	-10.2	3.7	Shenzhen
Jouder Precision Industry (Kunshan) Co., Ltd.	300549.SZ	328	87.2	143.4	4.3	Shenzhen
Shenzhen Jasic Technology Co.,Ltd.	300193.SZ	593	17.9	16.7	1.8	Shenzhen
Ken Holding Co., Ltd.	300126.SZ	294	-100.5	-110.1	2.0	Shenzhen
Beijing Dinghan Technology Group Co.Ltd	300011.SZ	577	64.0	-476.0	3.2	Shenzhen
Gongin Precision Ind. Co., Ltd	3178.TWO	72	4.5	42.7	1.7	Taipei Exchange
Zhejiang Meili High Technology Co., Ltd.	300611.SZ	671	22.5	40.8	4.5	Shenzhen
Essence Fastening Systems (Shanghai) Co., Ltd.	301005.SZ	638	116.5	330.0	6.1	Shenzhen
Inmax Holding Co., Ltd.	1591.TWO	68	-107.5	-42.1	3.8	Taipei Exchange
Basso Industry Corp.	1527.TW	172	9.7	12.1	1.0	Taiwan
Hiwin Technologies Corp.	2049.TW	2,554	14.9	36.6	2.1	Taiwan
Asahi Diamond Industrial Co., Ltd.	6140.T	249	8.4	14.5	0.6	Tokyo
Fuji Die Co.,Ltd.	6167.T	100	13.2	33.4	0.7	Tokyo
NTN Corporation	6472.T	796	-2.6	-4.8	0.5	Tokyo
Makita Corporation	6586.T	7,915	10.1	14.8	1.3	Tokyo
Rodex Fasteners Corp.	5015.TWO	72	9.7	15.5	1.5	Taipei Exchange
Nachi-Fujikoshi Corp.	6474.T	476	0.2	15.5	0.4	Tokyo
Nippon Thompson Co., Ltd.	6480.T	256	5.4	37.1	0.5	Tokyo
Gem-Year Industrial Co.,Ltd.	601002.SS	635	15.3	22.2	1.1	Shanghai
Ningbo Yunsheng Co., Ltd.	600366.SS	1,489	58.3	81.3	1.8	Shanghai
Nippon Seisen Co.,Ltd.	5659.T	234	7.9	10.3	0.8	Tokyo
INTAI Technology Corporation	4163.TWO	182	9.7	20.9	2.1	Taipei Exchange
Sinher Technology Inc.	4999.TW	61	15.5	25.0	0.5	Taiwan
Khgears International Limited	4571.TW	288	12.7	17.7	2.9	Taiwan
Xianheng International Science&Technology Co., Ltd.	605056.SS	828	19.0	27.6	3.8	Shanghai
Tenryu Saw Mfg. Co., Ltd.	5945.T	119	9.6	11.6	0.5	Tokyo
Tbi Motion Technology Co., Ltd.	4540.TW	150	-777.6	-10.9	1.3	Taiwan
A-One Seimitsu Inc.	6156.T	68	56.6	153.0	1.3	Tokyo
DMG Mori Co., Ltd.	6141.T	3,031	3.7	26.9	2.3	Tokyo
NS Tool Co., Ltd.	6157.T	121	12.0	13.7	0.9	Tokyo
Tera Autotech Corporation	6234.TWO	75	11.4	22.4	0.8	Taipei Exchange
Oiles Corporation	6282.T	423	7.9	9.7	0.8	Tokyo
Punch Industry Co., Ltd.	6165.T	70	4.8	11.6	0.5	Tokyo
Beijing Worldia Diamond Tools Co.,Ltd.	688028.SS	443	20.8	33.0	1.6	Shanghai
Shareate Tools Ltd.	688257.SS	489	9.2	13.8	1.1	Shanghai
Tsugami Corporation	6101.T	599	4.0	8.0	1.4	Tokyo
Yamashina Corporation	5955.T	77	14.7	41.2	0.9	Tokyo
Key Ware Electronics Co., Ltd.	5498.TWO	69	7.0	-1,361.0	1.0	Taipei Exchange
San Shing Fastech Corp.	5007.TW	536	12.5	15.3	2.4	Taiwan
Nittoseiko Co.,Ltd.	5957.T	144	5.8	10.6	0.6	Tokyo
Eclatorq Technology Co., Ltd.	6855.TWO	122	12.8	14.7	3.4	Taipei Exchange
Zhuzhou Huarui Precision Cutting Tools Co.,Ltd	688059.SS	566	11.5	23.8	2.1	Shanghai
OSG Corporation	6136.T	976	5.0	11.3	0.9	Tokyo
Zhejiang XCC Group Co.,Ltd	603667.SS	1,694	59.0	138.7	4.3	Shanghai
Tone Co., Ltd.	5967.T	77	7.1	9.7	1.0	Tokyo
Tsubaki Nakashima Co., Ltd.	6464.T	89	-12.2	-23.5	0.2	Tokyo
Ryobi Limited	5851.T	468	0.8	10.4	0.4	Tokyo
Strong H Machinery Technology (Cayman) Incorporation	4560.TW	90	10.5	14.6	1.4	Taiwan
Junhe Pumps Holding Co., Ltd	603617.SS	372	23.2	33.9	1.9	Shanghai
Union Tool Co.	6278.T	593	9.9	15.3	1.2	Tokyo
Nichia Steel Works, Ltd.	5658.T	99	7.8	13.4	0.3	Tokyo
Obara Group Incorporated	6877.T	388	6.9	8.6	0.8	Tokyo
Jiangsu Changling Hydraulic Co., Ltd	605389.SS	768	40.8	60.9	2.6	Shanghai
SPEC	7718.TWO	78	9.2	8.2	1.5	Taipei Exchange
Brighton-Best International (Taiwan) Inc.	8415.TWO	1,188	5.1	14.3	1.2	Taipei Exchange
QST International Corp.	8349.TWO	360	1.0	16.2	1.5	Taipei Exchange
Freewon China Co.,Ltd.	688678.SS	665	45.2	104.0	2.3	Shanghai
Proxene Tools Co., Ltd.	6904.TWO	84	8.8	14.4	2.2	Taipei Exchange
Topoint Technology Co., Ltd.	8021.TW	190	9.7	25.1	1.3	Taiwan
OKE Precision Cutting Tools Co., Ltd.	688308.SS	396	37.7	78.6	1.1	Shanghai
MISUMI Group Inc.	9962.T	3,589	10.4	14.2	1.5	Tokyo
PT Garuda Metalindo Tbk	BOLT.JK	178	14.7	28.0	3.4	Jakarta Stock Exchange
Emak S.p.A.	EM.MI	162	-1.0	24.2	0.5	Milan
The Eastern Company	EML	144	3.7	-16.8	1.2	NASDAQ Global Market
ESAB India Limited	ESABINDIA.BO	920	31.7	45.1	21.9	Bombay Stock Exchange
ESAB India Limited	ESABINDIA.NS	922	31.7	45.1	21.9	National Stock Exchange of India
Husqvarna AB (publ)	HUSQ-B.ST	2,988	4.0	28.9	1.2	Stockholm Stock Exchange
Husqvarna AB (publ)	HUSQ-A.ST	2,973	4.0	28.9	1.2	Stockholm Stock Exchange
DMG MORI AKTIENGESELLSCHAFT	GIL.DE	4,198	12.4	23.0	2.5	Frankfurt Stock Exchange
Harsha Engineers International Limited	HARSHA.BO	416	17.7	40.3	2.9	Bombay Stock Exchange
Harsha Engineers International Limited	HARSHA.NS	415	17.7	40.3	2.9	National Stock Exchange of India
Ringmetall SE	HP3A.DE	107	1.8	8.7	1.1	Frankfurt Stock Exchange
Hillman Solutions Corp.	HLMN	1,362	3.1	73.9	1.2	NASDAQ Global Market
Lincoln Electric Holdings, Inc.	LECO	11,563	14.4	25.2	8.7	NASDAQ Global Select
Kennametal India Limited	KENNAMET.BO	608	28.1	51.0	6.7	Bombay Stock Exchange
Mincon Group plc	MCON.L	104	5.1	56.7	0.6	London Stock Exchange
Mangata Holding S.A.	MGT.WA	126	3.0	15.4	0.9	Warsaw Stock Exchange
Kennametal Inc.	KMT	1,672	6.2	15.6	1.4	New York Stock Exchange
Mincon Group plc	MIO.IR	104	8.1	281.0	0.6	Irish
OMER S.p.A.	OMER.MI	149	6.1	9.4	2.0	Milan
Ramkrishna Forgings Limited	RKFORGE.BO	1,435	12.4	21.1	4.0	Bombay Stock Exchange
Rawlplug S.A.	RWL.WA	140	0.7	9.7	0.8	Warsaw Stock Exchange
RBC Bearings Incorporated	RBC	12,280	22.8	49.4	4.0	New York Stock Exchange
Fabryka Obrabiarek RAFAMET S.A.	RAF.WA	125	-40.7	-16.8	5.9	Warsaw Stock Exchange
Ramkrishna Forgings Limited	RKFORGE.NS	1,435	12.4	21.1	4.0	National Stock Exchange of India
SFS Group AG	SFSN.SW	5,308	8.0	17.6	2.8	Swiss Exchange
AB SKF (publ)	SKF-A.ST	10,172	6.6	15.3	1.7	Stockholm Stock Exchange
AB SKF (publ)	SKF-B.ST	10,135	6.5	15.1	1.7	Stockholm Stock Exchange
Snap-on Incorporated	SNA	16,148	10.9	15.8	2.9	New York Stock Exchange
SKF India Limited	SKFINDIA.BO	2,705	53.6	115.5	9.0	Bombay Stock Exchange
SKF India Limited	SKFINDIA.NS	2,707	53.6	115.5	9.0	National Stock Exchange of India
TOYA S.A.	TOA.WA	171	5.0	8.1	1.2	Warsaw Stock Exchange
Technocraft Industries (India) Limited	TIIL.NS	815	12.4	27.8	4.0	National Stock Exchange of India
Timken India Limited	TIMKEN.NS	2,964	38.8	57.1	9.0	National Stock Exchange of India
Sterling Tools Limited	STERTOOLS.BO	154	11.4	22.6	2.6	Bombay Stock Exchange
Trifast plc	TRI.L	130	4.7	-20.4	0.8	London Stock Exchange
The Toro Company	TTC	6,957	8.7	17.7	4.8	New York Stock Exchange
The Timken Company	TKR	5,149	4.4	15.7	1.8	New York Stock Exchange
Technocraft Industries (India) Limited	TIIL.BO	816	12.4	27.8	4.0	Bombay Stock Exchange
Stanley Black & Decker, Inc.	SWK	10,245	2.8	28.1	1.1	New York Stock Exchange
Timken India Limited	TIMKEN.BO	2,982	38.8	57.1	9.0	Bombay Stock Exchange
Sterling Tools Limited	STERTOOLS.NS	153	11.4	22.6	2.6	National Stock Exchange of India
Wendt (India) Limited	WENDT.BO	198	29.2	42.8	6.9	Bombay Stock Exchange
Wendt (India) Limited	WENDT.NS	198	29.2	42.8	6.9	National Stock Exchange of India