Crane Company (CR)

Industry: Industrial - Machinery Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
688169.SS	98	Beijing Roborock T	2,413	35.00	32.72	39.42	38.38	48.16	34.30
0QMR.L	99	BELIMO Holding AG	2,409	31.08	25.51	22.41	18.89	12.46	18.57
CGCBV.HE	100	Cargotec Corporati	2,394	2.45	1.43	4.35	3.96	8.22	7.69
600499.SS	101	Keda Industrial Gr	2,362	16.05	7.14	9.94	7.45	12.92	7.33
WTS	102	Watts Water Techno	2,354	28.51	23.24	17.95	15.23	19.85	17.69
6481.T	103	THK Co., Ltd.	2,286	70.48	70.48	11.30	9.97	25.45	16.19
DEZ.DE	104	Deutz AG	2,284	44.49	44.49	10.93	9.99	15.11	51.68
CR	105	Crane Company	2,268	28.99	16.46	21.98	21.91	21.58	16.49
6457.T	106	Glory Ltd.	2,239	17.52	15.54	4.57	4.06	25.77	6.97
ENOV	107	Enovis Corporation	2,233	-	-	-	-	-	-
GGG	108	Graco Inc.	2,192	28.19	25.48	19.66	18.02	22.37	21.08
SPXC	109	SPX Technologies,	2,162	39.41	33.79	20.02	15.97	23.37	21.69
002204.SZ	110	Dalian Huarui Heav	2,144	20.68	13.03	18.02	17.40	30.50	17.60
FELE	111	Franklin Electric	2,110	30.44	28.01	17.43	15.78	13.14	14.83
002430.SZ	112	Hangzhou Oxygen Pl	2,099	23.58	22.24	12.66	11.71	16.54	18.44
ROR.L	113	Rotork plc	2,015	12.51	12.27	7.49	7.31	10.40	8.68

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	25.88	22.74	11.98	10.85	15.83	16.89
Full Range Median Multiple	28.35	24.36	15.04	13.47	18.20	17.65
Industry Multiple	28.60	25.38	15.44	13.87	20.31	18.77
Market Implied Multiple	32.65	18.54	24.86	24.79	24.41	18.65
Company (CR) Multiple	28.99	16.46	21.98	21.91	21.58	16.49
(*) Net Income / EBITDA / Revenue	366	644	465	466	474	620
Winsorized Enterprise Value	N/A	N/A	5,570	5,059	7,496	10,470
Full Range Median Enterprise Value	N/A	N/A	6,994	6,282	8,619	10,937
(-) Net Debt	-388	-388	-388	-388	-388	-388
Winsorized Equity Value	9,471	14,654	5,958	5,448	7,884	10,859
Full Range Median Equity Value	10,373	15,698	7,382	6,670	9,007	11,325
(/) Shares Outstanding	58	58	58	58	58	58
Winsorized Fair Value	$164.42	$254.41	$103.43	$94.58	$136.88	$188.52
Full Range Median Fair Value	$180.09	$272.54	$128.17	$115.79	$156.37	$196.62
Current Price	$207.42	$207.42	$207.42	$207.42	$207.42	$207.42
Upside / Downside	-20.73%	22.65%	-50.13%	-54.40%	-34.01%	-9.11%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$115.10	$178.08	$72.40	$66.20	$95.82	$131.96
Buy / Don't Buy	Don’t Buy	Don’t Buy	Don’t Buy	Don’t Buy	Don’t Buy	Don’t Buy