Logo Spółki Trifast plc


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 76.2
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 95.2

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

Brak danych DDM

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 11.0 20.8 1.8
Trifast plc 7.4 94.7 0.8
Mediana / Trifast plc 1.5 0.2 2.2

Pozostałe spółki z branży Manufacturing - Tools & Accessories
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Ramkrishna Forgings Limited RKFORGE.BO 1,067 33.7 65.3 3.1 Bombay Stock Exchange
Rawlplug S.A. RWL.WA 111 6.7 15.9 0.6 Warsaw Stock Exchange
Oiles Corporation 6282.T 408 3.9 10.1 0.9 Tokyo
Iljin Diamond Co.,Ltd 081000.KS 122 6.8 16.6 0.4 KSE
Beijing Worldia Diamond Tools Co.,Ltd. 688028.SS 1,367 62.7 115.2 5.2 Shanghai
Timken India Limited TIMKEN.BO 2,581 39.0 52.3 8.6 Bombay Stock Exchange
ESAB India Limited ESABINDIA.NS 983 30.1 42.5 21.2 National Stock Exchange of India
Zhuzhou Huarui Precision Cutting Tools Co.,Ltd 688059.SS 1,036 45.2 58.1 5.1 Shanghai
Essence Fastening Systems (Shanghai) Co., Ltd. 301005.SZ 1,308 345.5 681.1 12.0 Shenzhen
Topoint Technology Co., Ltd. 8021.TW 610 23.0 77.8 4.6 Taiwan
SKF India Limited SKFINDIA.NS 1,032 13.5 18.3 3.7 National Stock Exchange of India
Ringmetall SE HP3A.DE 97 6.2 11.6 1.0 Frankfurt Stock Exchange
Nichia Steel Works, Ltd. 5658.T 105 2.9 16.1 0.3 Tokyo
Brighton-Best International (Taiwan) Inc. 8415.TWO 1,120 10.8 14.4 1.5 Taipei Exchange
Jiangsu Tongrun Equipment Technology Co.,Ltd 002150.SZ 1,047 21.1 32.7 3.9 Shenzhen
RBC Bearings Incorporated RBC 14,049 30.7 54.0 4.4 New York Stock Exchange
Technocraft Industries (India) Limited TIIL.BO 575 10.2 20.8 2.9 Bombay Stock Exchange
Lincoln Electric Holdings, Inc. LECO 13,497 18.0 25.7 9.5 NASDAQ Global Select
Shenzhen Jasic Technology Co.,Ltd. 300193.SZ 620 11.3 19.0 1.9 Shenzhen
Kennametal Inc. KMT 2,118 10.0 22.5 1.6 New York Stock Exchange
ESAB India Limited ESABINDIA.BO 986 30.1 42.5 21.2 Bombay Stock Exchange
Guangdong KinLong Hardware Products Co.,Ltd. 002791.SZ 1,116 47.9 151.2 1.5 Shenzhen
Sterling Tools Limited STERTOOLS.NS 111 9.8 21.1 2.1 National Stock Exchange of India
AB SKF (publ) SKF-A.ST 12,057 9.1 23.3 2.1 Stockholm Stock Exchange
AB SKF (publ) SKF-B.ST 12,110 9.1 23.3 2.1 Stockholm Stock Exchange
Technocraft Industries (India) Limited TIIL.NS 574 10.2 20.8 2.9 National Stock Exchange of India
Snap-on Incorporated SNA 18,154 12.2 17.9 3.1 New York Stock Exchange
The Eastern Company EML 118 855,175.9 16.3 0.0 NASDAQ Global Market
Wuchan Zhongda Geron Co.,Ltd. 002722.SZ 466 15.5 24.9 1.3 Shenzhen
The Timken Company TKR 5,799 9.7 19.6 1.9 New York Stock Exchange
Mangata Holding S.A. MGT.WA 108 8.0 18.9 0.8 Warsaw Stock Exchange
Beijing Dinghan Technology Group Co.Ltd 300011.SZ 675 129.8 581.3 3.6 Shenzhen
OSG Corporation 6136.T 1,208 5.8 15.3 1.2 Tokyo
Zhejiang XCC Group Co.,Ltd 603667.SS 2,541 75.1 196.1 6.0 Shanghai
Asahi Diamond Industrial Co., Ltd. 6140.T 253 4.6 16.3 0.7 Tokyo
NTN Corporation 6472.T 1,269 10.7 -8.7 0.9 Tokyo
Nachi-Fujikoshi Corp. 6474.T 622 5.9 21.6 0.6 Tokyo
Tenryu Saw Mfg. Co., Ltd. 5945.T 124 2.5 13.2 0.5 Tokyo
A-One Seimitsu Inc. 6156.T 57 -28.4 -40.0 1.2 Tokyo
Shareate Tools Ltd. 688257.SS 1,001 25.0 33.7 3.1 Shanghai
Tsugami Corporation 6101.T 887 4.2 11.1 2.1 Tokyo
Tone Co., Ltd. 5967.T 73 7.6 10.9 1.0 Tokyo
Tsubaki Nakashima Co., Ltd. 6464.T 89 18.5 -7.8 0.2 Tokyo
Wendt (India) Limited WENDT.NS 173 32.0 59.1 6.6 National Stock Exchange of India
Husqvarna AB (publ) HUSQ-A.ST 2,806 10.9 18.5 1.1 Stockholm Stock Exchange
Nanjing Toua Hardware&Tools Co.,Ltd. 301125.SZ 366 260.2 420.0 4.3 Shenzhen
Sumeeko Industries Co., Ltd. 2066.TWO 71 9.4 25.4 1.1 Taipei Exchange
Nippon Thompson Co., Ltd. 6480.T 341 12.8 26.2 0.7 Tokyo
Emak S.p.A. EM.MI 175 5.3 13.2 0.5 Milan
Precision Tsugami (China) Corporation Limited 1651.HK 1,612 8.6 14.8 3.7 HKSE
Ningbo Yunsheng Co., Ltd. 600366.SS 2,150 73.1 88.1 2.5 Shanghai
SKF India Limited SKFINDIA.BO 1,028 13.5 18.3 3.7 Bombay Stock Exchange
DMG Mori Co., Ltd. 6141.T 2,494 9.6 35.8 1.9 Tokyo
NS Tool Co., Ltd. 6157.T 136 5.0 16.1 1.2 Tokyo
National Aerospace Fasteners Corporation 3004.TW 177 10.7 15.6 2.1 Taiwan
Wafangdian Bearing Company Limited 200706.SZ 149 -24.7 -12.3 4.4 Shenzhen
Ramkrishna Forgings Limited RKFORGE.NS 1,067 33.7 65.3 3.1 National Stock Exchange of India
Inmax Holding Co., Ltd. 1591.TWO 58 -41.8 -26.5 3.6 Taipei Exchange
MISUMI Group Inc. 9962.T 4,128 8.9 18.5 1.8 Tokyo
Basso Industry Corp. 1527.TW 151 16.4 23.7 1.0 Taiwan
Makita Corporation 6586.T 7,568 6.7 15.2 1.3 Tokyo
Sterling Tools Limited STERTOOLS.BO 111 9.5 20.5 2.0 Bombay Stock Exchange
DMG MORI AKTIENGESELLSCHAFT GIL.DE 4,287 15.6 30.0 2.6 Frankfurt Stock Exchange
Harsha Engineers International Limited HARSHA.BO 379 19.3 35.7 2.7 Bombay Stock Exchange
EST Tools Co., Ltd 300488.SZ 777 30.8 36.4 3.2 Shenzhen
Trifast plc TRI.L 137 7.6 98.8 0.8 London Stock Exchange
Mincon Group plc MCON.L 132 7.1 70.2 2.1 London Stock Exchange
Gongin Precision Ind. Co., Ltd 3178.TWO 70 17.1 -335.4 1.8 Taipei Exchange
San Shing Fastech Corp. 5007.TW 524 12.3 19.5 2.5 Taiwan
PT Garuda Metalindo Tbk BOLT.JK 147 13.2 19.3 3.2 Jakarta Stock Exchange
Hiwin Technologies Corp. 2049.TW 2,246 17.2 43.8 2.0 Taiwan
Obara Group Incorporated 6877.T 400 3.7 9.2 0.9 Tokyo
SPEC 7718.TWO 66 8.2 14.6 1.4 Taipei Exchange
SF Diamond Co.,Ltd. 300179.SZ 1,099 254.0 93.3 6.5 Shenzhen
Punch Industry Co., Ltd. 6165.T 85 3.7 15.2 0.6 Tokyo
Nittoseiko Co.,Ltd. 5957.T 161 3.9 12.1 0.7 Tokyo
TOYA S.A. TOA.WA 204 5.7 9.1 1.4 Warsaw Stock Exchange
Rodex Fasteners Corp. 5015.TWO 55 18.0 104.3 1.6 Taipei Exchange
Timken India Limited TIMKEN.NS 2,586 39.0 52.3 8.6 National Stock Exchange of India
Tbi Motion Technology Co., Ltd. 4540.TW 131 63.0 -15.0 1.2 Taiwan
The Toro Company TTC 6,976 13.3 21.1 5.0 New York Stock Exchange
Sheh Fung Screws Co.,Ltd 2065.TWO 60 12.8 42.3 1.1 Taipei Exchange
QST International Corp. 8349.TWO 299 11.3 16.1 1.2 Taipei Exchange
Strong H Machinery Technology (Cayman) Incorporation 4560.TW 73 5.6 12.4 1.3 Taiwan
Bichamp Cutting Technology (Hunan) Co., Ltd. 002843.SZ 664 70.5 132.2 3.5 Shenzhen
Fuji Die Co.,Ltd. 6167.T 111 6.1 37.8 0.9 Tokyo
SHANDONG TENGDA FA 001379.SZ 655 43.0 60.4 3.1 Shenzhen
Ningbo Daye Garden Machinery Co.,Ltd. 300879.SZ 814 35.0 47.7 4.1 Shenzhen
CHOSUN WELDING POHANG Co., Ltd 120030.KS 63 2.5 7.3 0.6 KSE
Tera Autotech Corporation 6234.TWO 68 78.3 -53.2 0.8 Taipei Exchange
Ken Holding Co., Ltd. 300126.SZ 394 -95.0 -101.7 2.8 Shenzhen
Stanley Black & Decker, Inc. SWK 11,238 12.7 25.0 1.2 New York Stock Exchange
Yamashina Corporation 5955.T 68 9.8 35.5 0.9 Tokyo
Proxene Tools Co., Ltd. 6904.TWO 72 10.8 17.4 2.4 Taipei Exchange
Techtronic Industries Company Limited 0669.HK 22,526 10.9 18.8 3.4 HKSE
OKE Precision Cutting Tools Co., Ltd. 688308.SS 661 224.2 251.3 1.8 Shanghai
Junhe Pumps Holding Co., Ltd 603617.SS 403 34.4 60.8 2.0 Shanghai
Husqvarna AB (publ) HUSQ-B.ST 2,803 10.9 18.5 1.1 Stockholm Stock Exchange
SFS Group AG SFSN.SW 5,131 9.6 17.5 2.8 Swiss Exchange
Harsha Engineers International Limited HARSHA.NS 377 19.3 35.7 2.7 National Stock Exchange of India
Kyowakogyosyo Co.,Ltd. 5971.T 58 3.0 12.9 0.6 Tokyo
CHANG TYPE Industrial Co., Ltd. 1541.TW 62 18.3 183.1 1.0 Taiwan
Hangzhou Greatstar Industrial Co., Ltd 002444.SZ 5,939 12.8 16.6 2.2 Shenzhen
Zhejiang Zhongjian Technology Co.,Ltd 002779.SZ 3,228 677.9 482.7 30.1 Shenzhen
Jouder Precision Industry (Kunshan) Co., Ltd. 300549.SZ 391 187.5 284.6 5.0 Shenzhen
Ryobi Limited 5851.T 568 4.1 13.4 0.5 Tokyo
Jiangsu Changling Hydraulic Co., Ltd 605389.SS 1,365 58.7 105.5 4.7 Shanghai
Tianjin Saixiang Technology Co.,Ltd 002337.SZ 523 58.1 85.6 3.1 Shenzhen
Gem-Year Industrial Co.,Ltd. 601002.SS 689 15.7 23.0 1.2 Shanghai
Nippon Seisen Co.,Ltd. 5659.T 222 3.2 12.5 0.8 Tokyo
INTAI Technology Corporation 4163.TWO 149 12.0 22.6 1.9 Taipei Exchange
Khgears International Limited 4571.TW 278 11.0 18.7 3.3 Taiwan
De Poan Pneumatic Corp. 1570.TWO 51 13.1 18.8 1.6 Taipei Exchange
Ningbo Ligong Environment And Energy Technology Co.,Ltd 002322.SZ 619 16.2 18.9 1.6 Shenzhen
Freewon China Co.,Ltd. 688678.SS 921 67.8 279.8 3.5 Shanghai
YG-1 Co., Ltd. 019210.KQ 126 5.5 15.6 0.5 KOSDAQ
Key Ware Electronics Co., Ltd. 5498.TWO 158 48.5 -104.5 2.6 Taipei Exchange
Eclatorq Technology Co., Ltd. 6855.TWO 83 12.9 17.6 3.3 Taipei Exchange
Zhejiang Meili High Technology Co., Ltd. 300611.SZ 823 24.7 40.4 4.8 Shenzhen
Shenzhen Kaizhong Precision Technology Co., Ltd. 002823.SZ 729 21.9 23.5 2.5 Shenzhen
Kennametal India Limited KENNAMET.BO 533 23.5 43.7 6.4 Bombay Stock Exchange
Bosun Co., Ltd. 002282.SZ 569 16.1 22.2 1.1 Shenzhen
CS Holdings Co., Ltd. 000590.KS 56 -0.3 3.1 0.3 KSE
Wendt (India) Limited WENDT.BO 173 32.0 59.1 6.6 Bombay Stock Exchange
Sinher Technology Inc. 4999.TW 56 25.8 -26.3 0.6 Taiwan
Xianheng International Science&Technology Co., Ltd. 605056.SS 1,151 21.4 34.4 5.1 Shanghai
NanJing Sanchao Advanced Materials Co.,Ltd. 300554.SZ 382 -16.5 -20.5 4.2 Shenzhen
Fabryka Obrabiarek RAFAMET S.A. RAF.WA 111 -10.8 -7.9 9.8 Warsaw Stock Exchange
Hillman Solutions Corp. HLMN 1,737 13.8 46.5 1.4 NASDAQ Global Market
OMER S.p.A. OMER.MI 137 5.6 10.6 1.7 Milan
Union Tool Co. 6278.T 977 14.3 28.7 2.2 Tokyo