Logo Spółki Applied Industrial Technologies, Inc.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 265.44
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 145.9

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
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 11.8 19.1 1.5
Applied Industrial Technologies, Inc. 17.5 24.7 5.3
Mediana / Applied Industrial Technologies, Inc. 0.7 0.8 0.3


Pozostałe spółki z branży Industrial - Distribution
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Alligo AB (publ) 0RTK.L 562 2.3 11.1 1.6 London Stock Exchange
Brødrene A & O Johansen A/S 0RNT.L 329 2.2 13.9 1.7 London Stock Exchange
DXP Enterprises, Inc. DXPE 1,953 6.8 22.6 4.2 NASDAQ Global Select
Fastenal Company 0IKW.L 57,625 26.8 38.9 15.2 London Stock Exchange
MSC Industrial Direct Co., Inc. MSM 5,055 12.0 25.4 3.7 New York Stock Exchange
Bufab AB (publ) 0QRA.L 1,926 13.2 31.8 4.9 London Stock Exchange
Diploma PLC DPLM.L 9,795 22.8 56.3 8.2 London Stock Exchange
Addtech AB (publ.) ADDT-B.ST 9,228 28.2 47.5 12.8 Stockholm Stock Exchange
Watsco, Inc. WSO-B 16,489 21.2 29.3 5.6 New York Stock Exchange
Frauenthal Holding AG FKA.VI 208 1.9 -35.1 1.1 Vienna
Global Industrial Company GIC 1,427 14.4 21.2 4.6 New York Stock Exchange
Shandong Hiking International Co.,Ltd 600735.SS 492 -134.6 -26.6 3.0 Shanghai
SiteOne Landscape Supply, Inc. SITE 6,485 18.7 52.4 4.0 New York Stock Exchange
ADENTRA Inc. ADEN.TO 619 -0.3 13.9 1.0 Toronto Stock Exchange
Posco International Corporation 047050.KS 6,023 3.2 17.2 1.4 KSE
Scana ASA SCANA.OL 75 1.5 49.0 1.2 Oslo Stock Exchange
Bufab AB (publ) BUFAB.ST 1,926 12.4 31.3 4.8 Stockholm Stock Exchange
Coventry Group Ltd CYG.AX 54 -2.4 211.9 0.6 Australian Securities Exchange
Russel Metals Inc. RUS.TO 1,685 6.2 14.2 1.5 Toronto Stock Exchange
WESCO International, Inc. WCC-PA 10,094 8.0 16.6 2.3 New York Stock Exchange
Hyundai Corporation 011760.KS 192 0.4 2.7 0.5 KSE
Orient Group Incorporation 600811.SS 184 -24.7 10.0 0.1 Shanghai
Parker Corporation 9845.T 204 8.8 10.7 0.7 Tokyo
Veritas (India) Limited VERITAS.BO 115 4.8 8.8 0.4 Bombay Stock Exchange
Avarga Limited U09.SI 173 3.7 13.2 1.2 Stock Exchange of Singapore
Fastenal Company FAST 57,875 26.8 38.9 15.2 NASDAQ Global Select
Yashima Denki Co., Ltd. 3153.T 305 10.0 11.9 1.6 Tokyo
PT Tira Austenite Tbk TIRA.JK 69 53.9 730.6 6.6 Jakarta Stock Exchange
The Yamuna Syndicate Ltd YSL.BO 135 13.7 10.3 0.9 Bombay Stock Exchange
WESCO International, Inc. WCC 10,924 8.0 16.6 2.3 New York Stock Exchange
Watsco, Inc. WSO 16,628 21.2 29.3 5.6 New York Stock Exchange
Core & Main, Inc. CNM 12,257 10.7 29.7 7.1 New York Stock Exchange
Distribution Solutions Group, Inc. DSGR 1,535 5.3 362.4 2.4 NASDAQ Global Select
Brødrene A & O Johansen A/S AOJ-B.CO 327 2.2 13.9 1.7 Copenhagen
Samse SA SAMS.PA 603 -0.0 19.0 0.8 Paris
Ferronordic AB (publ) FNM.ST 73 -4.6 -2.2 0.5 Stockholm Stock Exchange
OEM International AB (publ) OEM-B.ST 1,949 22.2 31.5 7.8 Stockholm Stock Exchange
SWISS MILITARY CONSUMER GOODS SWISSMLTRY.BO 66 45.5 66.8 4.7 Bombay Stock Exchange
Tsubakimoto Kogyo Co., Ltd. 8052.T 340 11.3 10.9 1.2 Tokyo
Seika Corporation 8061.T 477 11.2 9.2 1.5 Tokyo
Transcat, Inc. TRNS 849 20.1 63.3 2.9 NASDAQ Global Market
Sanyo Trading Co., Ltd. 3176.T 307 5.7 8.1 0.9 Tokyo
Finning International Inc. FTT.TO 5,371 4.5 15.4 2.8 Toronto Stock Exchange
Titan Machinery Inc. TITN 474 -29.0 -7.9 0.8 NASDAQ Global Select
Xiamen ITG Group Corp.,Ltd 600755.SS 1,850 -25.6 279.9 2.9 Shanghai
Ferguson plc FERG.L 46,304 14.4 29.1 8.5 London Stock Exchange
Alligo AB (publ) ALLIGO-B.ST 554 2.3 11.1 1.6 Stockholm Stock Exchange
Fastenal Company FAS.DE 46,893 54.4 80.3 13.1 Frankfurt Stock Exchange
W.W. Grainger, Inc. GWW 48,416 16.7 25.4 13.3 New York Stock Exchange
BayWa Aktiengesellschaft 0AH7.L 406 36.4 -0.3 -1.4 London Stock Exchange
Lords Group Trading PLC LORD.L 92 -2.4 -34.5 1.5 London Stock Exchange
Thermador Groupe SA THEP.PA 732 10.2 15.9 1.9 Paris
Applied Industrial Technologies, Inc. AIT 10,176 18.4 25.8 5.5 New York Stock Exchange
EVI Industries, Inc. EVI 345 17.8 46.4 2.5 American Stock Exchange
GS Global Corp. 001250.KS 156 -0.5 4.9 0.4 KSE
A.L.A. società per azioni ALA.MI 366 7.6 18.6 4.1 Milan
NOW Inc. 0K9J.L 1,692 16.5 20.0 1.4 London Stock Exchange
Stealth Global Holdings Limited SGI.AX 54 7.9 30.2 3.5 Australian Securities Exchange
W.W. Grainger, Inc. 0IZI.L 48,609 15.9 25.5 13.3 London Stock Exchange
Wajax Corporation WJX.TO 369 0.2 14.1 1.0 Toronto Stock Exchange
Romi S.A. ROMI3.SA 134 0.8 7.9 0.6 São Paulo
Andritz AG AZ2.DE 7,111 7.2 13.2 2.8 Frankfurt Stock Exchange
Teqnion AB (publ) TEQ.ST 256 8.2 21.4 2.8 Stockholm Stock Exchange
Grafton Group plc GFTU.L 2,355 5.6 14.7 1.1 London Stock Exchange
MERCURY EV-TECH LIMITED MERCURYEV.BO 112 85.7 128.6 3.6 Bombay Stock Exchange
Sichuan Goldstone Asia Pharmaceutical Inc. 300434.SZ 606 52.0 66.6 1.7 Shenzhen
Khazanchi Jewellers Limited KHAZANCHI.BO 168 21.6 32.6 6.3 Bombay Stock Exchange
Rectitude Holdings Ltd Ordinary Shares RECT 65 23.6 46.8 3.3 NASDAQ
Aegis Logistics Limited AEGISLOG.BO 2,906 20.3 44.1 6.2 Bombay Stock Exchange
Zall Smart Commerce Group Ltd. 2098.HK 225 -87.0 12.4 0.1 HKSE
Narasaki Sangyo Co., Ltd. 8085.T 124 7.5 8.1 0.7 Tokyo
Jiangsu Sainty Corp., Ltd. 600287.SS 374 24.4 57.7 1.2 Shanghai
NANYO Corporation 7417.T 113 4.7 8.3 0.7 Tokyo
Max Co., Ltd. 6454.T 1,755 17.4 23.2 2.5 Tokyo
Ohashi Technica Inc. 7628.T 199 16.9 19.3 0.8 Tokyo
Brickability Group Plc BRCK.L 269 3.3 30.4 1.1 London Stock Exchange
Asian Star Anchor Chain Co., Ltd. Jiangsu 601890.SS 1,453 32.6 39.5 2.9 Shanghai
Samyung Trading Co., Ltd. 002810.KS 198 5.1 4.8 0.5 KSE
Nice Corporation 8089.T 153 0.9 7.9 0.4 Tokyo
Ningbo United Group Co.,Ltd. 600051.SS 343 21.1 31.1 0.8 Shanghai
Man Zai Industrial Co., Ltd. 4543.TWO 51 21.4 -167.2 0.9 Taiwan Stock Exchange
Trusco Nakayama Corporation 9830.T 1,047 4.5 9.4 0.9 Tokyo
Ferguson plc FERG 45,929 14.2 28.7 8.3 New York Stock Exchange
MATSUDA SANGYO Co., Ltd. 7456.T 697 5.0 10.6 1.0 Tokyo
Meiwa Corporation 8103.T 226 8.4 9.8 0.9 Tokyo
RS Group plc RS1.L 3,724 8.0 17.9 2.0 London Stock Exchange
KHD Humboldt Wedag International AG KWG.DE 112 8.5 9.1 0.9 Frankfurt Stock Exchange
Pool Corporation POOL 11,971 16.5 29.1 9.2 NASDAQ Global Select
Zhaobangji Properties Holdings Limited 1660.HK 90 -18.5 -9.0 2.2 HKSE
NICHIDEN Corporation 9902.T 565 11.7 17.4 1.0 Tokyo
China National Complete Plant Import & Export Corporation Limited 000151.SZ 620 -10.6 -15.2 13.2 Shenzhen
PT Catur Sentosa Adiprana Tbk CSAP.JK 105 -2.9 13.1 0.5 Jakarta Stock Exchange
Dätwyler Holding AG DAE.SW 2,887 12.6 75.0 6.3 Swiss Exchange
SIG plc SHI.L 173 -7.9 -2.7 0.7 London Stock Exchange
PT Hexindo Adiperkasa Tbk HEXA.JK 288 2.6 8.9 1.6 Jakarta Stock Exchange
ZAOH Company, Ltd. 9986.T 89 18.6 21.4 1.0 Tokyo
Minmetals Development Co., Ltd. 600058.SS 1,256 -0.9 54.7 2.5 Shanghai
Toromont Industries Ltd. TIH.TO 8,392 12.3 23.9 3.9 Toronto Stock Exchange
Indutrade AB (publ) INDT.ST 8,935 16.2 31.9 5.3 Stockholm Stock Exchange
Zhejiang Dongri Limited Company 600113.SS 3,011 128.9 152.1 8.6 Shanghai
MARUKA FURUSATO Corporation 7128.T 379 9.5 12.2 0.8 Tokyo
Reece Limited REH.AX 5,882 6.8 20.2 1.9 Australian Securities Exchange
Sugimoto & Co., Ltd. 9932.T 241 13.8 18.6 1.0 Tokyo
Bossard Holding AG BOSN.SW 1,640 8.5 18.3 3.5 Swiss Exchange
Shanghai Material Trading Co., Ltd. 600822.SS 738 99.9 118.2 5.1 Shanghai
General Commercial & Industrial S.A. GEBKA.AT 57 19.7 30.6 1.6 Athens
Shanxi Coal International Energy Group Co.,Ltd 600546.SS 2,831 3.9 10.5 1.2 Shanghai
Andritz AG ANDR.VI 7,072 7.2 13.2 2.8 Vienna
Shankar Lal Rampal Dye-Chem Li SRD.BO 57 41.5 41.3 4.6 Bombay Stock Exchange
LLOYDS ENTERPRISES LIMITED LLOYDSENT.BO 1,076 18.8 34.0 3.9 Bombay Stock Exchange
Ace Pillar Co., Ltd. 8374.TW 382 25.1 108.3 6.1 Taiwan
Inission AB (publ) INISS-B.ST 85 1.7 21.7 1.2 Stockholm Stock Exchange
CROPSTER AGRO LIMITED CROPSTER.BO 199 127.4 13.2 1.6 Bombay Stock Exchange
EFC (I) LIMITED EFCIL.BO 378 6.1 18.5 4.5 Bombay Stock Exchange
HOMECO VICTORIA MAKMUR TBK LIVE.JK 52 10.9 31.3 2.6 Jakarta Stock Exchange
Black Rose Industries Limited BLACKROSE.BO 59 16.0 24.5 3.4 Bombay Stock Exchange
HomesToLife Ltd HTLM 59 137.9 -140.8 15.9 NASDAQ Capital Market
TCC CONCEPT LIMITED TCC.BO 196 22.1 37.5 2.4 Bombay Stock Exchange
VINTAGE COFFEE AND BEVERAGES L VINCOFE.BO 221 27.3 39.6 6.5 Bombay Stock Exchange