Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Brd. Klee A/S

Brd. Klee A/S (KLEE-B.CO)

Industry: Industrial - Machinery Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $12,692.52 — $20,383.87
Selected (Average) $16,078.69
Upside to Live 260.51%
Full Range Fair Value
Range (Low - High) $13,318.23 — $28,139.03
Selected (Average) $19,546.65
Upside to Live 338.27%
Live Price $4,460.00

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
003025.SZ 656 Sijin Intelligent 97 26.99 25.11 21.04 19.73 18.10 19.94
MARP.MI 657 Marzocchi Pompe S. 97 41.74 41.74 3.21 3.21 3.27 5.90
688633.SS 658 Nantong Xingqiu Gr 96 27.75 27.76 20.48 20.48 23.72 23.95
002592.SZ 659 Nanning Baling Tec 96 17.14 17.14 19.40 19.40 40.26 22.42
4537.TWO 660 Shuz Tung Machiner 96 - - - - - -
6236.T 661 NC Holdings Co., L 95 20.12 22.04 6.51 5.95 - 9.85
6336.T 662 Ishii Hyoki Co., L 95 6.05 6.05 2.08 2.08 2.90 3.51
KLEE-B.CO 663 Brd. Klee A/S 95 7.62 6.92 3.70 3.10 4.98 4.88
6405.T 664 Suzumo Machinery C 94 26.31 26.31 12.66 12.66 82.77 19.44
KSB.BO 665 KSB Limited 93 156.25 98.47 90.42 64.83 45.65 104.39
7722.T 666 Kokusai Co., Ltd. 92 6.49 7.16 1.23 1.31 1.17 1.38
002871.SZ 667 Qingdao Weflo Valv 91 28.18 23.36 23.24 20.30 19.96 20.62
6469.T 668 Hoden Seimitsu Kak 90 22.49 22.49 11.53 11.53 22.86 18.94
688328.SS 669 Shenzhen S-king In 89 - - - - 66.67 -
HONDAPOWER.BO 670 Honda India Power 89 40.81 36.48 27.28 25.30 256.89 47.46
ANUP.BO 671 The Anup Engineeri 89 39.14 31.27 26.46 21.62 27.12 19.24

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple26.3123.3612.6612.6622.8619.24
Full Range Median Multiple26.9925.1119.4019.4023.7219.44
Industry Multiple35.3429.6420.4317.5747.0324.39
Market Implied Multiple9.048.214.263.575.745.62
Company (KLEE-B.CO) Multiple7.626.923.703.104.984.88
(*) Net Income / EBITDA / Revenue44101278
Winsorized Enterprise ValueN/AN/A126150169145
Full Range Median Enterprise ValueN/AN/A193231175147
(-) Net Debt777777
Winsorized Equity Value103101119143162138
Full Range Median Equity Value106108186224168140
(/) Shares Outstanding000000
Winsorized Fair Value$12,982.44$12,692.52$14,979.65$18,054.71$20,383.87$17,378.93
Full Range Median Fair Value$13,318.23$13,640.39$23,425.63$28,139.03$21,185.97$17,570.63
Current Price$4,460.00$4,460.00$4,460.00$4,460.00$4,460.00$4,460.00
Upside / Downside191.09%184.59%235.87%304.81%357.04%289.66%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$9,087.71$8,884.77$10,485.76$12,638.30$14,268.71$12,165.25
Buy / Don't BuyBUYBUYBUYBUYBUYBUY