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: Hydratec Industries N.V.

Hydratec Industries N.V. (HYDRA.AS)

Industry: Agricultural - Machinery Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $383.35 — $633.80
Selected (Average) $517.11
Upside to Live 197.19%
Full Range Fair Value
Range (Low - High) $452.06 — $685.41
Selected (Average) $572.56
Upside to Live 229.06%
Live Price $174.00

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
CERV.TO 63 Cervus Equipment C 933 8.82 7.14 6.17 5.62 6.80 8.14
SHYF 64 The Shyft Group, I 793 645.22 645.22 14.63 16.88 65.54 68.37
600375.SS 65 Hanma Technology G 793 22.21 22.21 - - 296.81 20.97
600841.SS 66 Shanghai New Power 767 - - - - - -
000923.SZ 67 HBIS Resources Co. 743 22.21 23.74 9.14 9.88 8.86 17.80
LNN 68 Lindsay Corporatio 676 20.12 17.66 11.69 10.64 30.28 14.12
JISLDVREQS.BO 69 Jain Irrigation Sy 674 65.23 65.23 10.17 10.17 15.33 15.32
HYDRA.AS 70 Hydratec Industrie 642 5.50 3.59 2.86 2.05 4.07 2.74
002900.KS 71 TYM Corporation 592 5.40 4.15 4.26 3.79 5.44 6.83
WLT.WA 72 Wielton S.A. 587 - - - - - -
600262.SS 73 Inner Mongolia Nor 492 15.05 11.34 8.58 6.79 7.55 6.59
ANG.AX 74 Austin Engineering 458 3.81 3.81 2.71 2.71 3.04 2.29
2499.HK 75 Folangsi Co Ltd 454 11.52 11.52 4.74 4.74 9.41 10.55
6409.T 76 KITO Corporation 450 14.21 11.89 10.93 9.47 11.13 11.42
002111.SZ 77 Weihai Guangtai Ai 441 71.38 94.92 44.62 55.37 32.23 79.90
AKVA.OL 78 AKVA group ASA 390 17.40 8.13 8.67 7.60 12.01 8.92

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple15.0511.528.627.199.4110.55
Full Range Median Multiple17.4011.898.908.5311.1311.42
Industry Multiple70.9771.3011.3611.9738.8020.86
Market Implied Multiple5.633.682.942.104.172.81
Company (HYDRA.AS) Multiple5.503.592.862.054.072.74
(*) Net Income / EBITDA / Revenue4772871216191
Winsorized Enterprise ValueN/AN/A747872574956
Full Range Median Enterprise ValueN/AN/A7711,0356791,035
(-) Net Debt-11-11-11-11-11-11
Winsorized Equity Value710832758884585968
Full Range Median Equity Value8218597831,0466901,046
(/) Shares Outstanding222222
Winsorized Fair Value$465.17$544.80$496.74$578.78$383.35$633.80
Full Range Median Fair Value$537.69$562.35$512.64$685.24$452.06$685.41
Current Price$174.00$174.00$174.00$174.00$174.00$174.00
Upside / Downside167.34%213.10%185.48%232.63%120.32%264.25%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$325.62$381.36$347.72$405.15$268.35$443.66
Buy / Don't BuyBUYBUYBUYBUYBUYBUY