Omega Flex, Inc. (OFLX)

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
CGRN	646	Capstone Green Ene	103	-	-	10.37	10.37	1.46	-
300462.SZ	647	Shanghai Huaming I	103	51.13	82.61	24.35	36.10	50.32	70.15
372170.KQ	648	YUNSUNG F&C Co.,Lt	103	259.86	259.86	13.94	13.94	-	-
CBTT-B.ST	649	Christian Berner T	102	14.01	13.88	7.18	6.52	14.39	10.86
603988.SS	650	SEC Electric Machi	101	155.42	218.22	1,091.41	2,140.77	245.42	238.34
002651.SZ	651	Chengdu Leejun Ind	101	135.13	161.08	106.27	127.27	104.95	135.72
ALHIO.PA	652	Hiolle Industries	101	16.21	12.30	6.91	5.45	14.65	10.10
OFLX	653	Omega Flex, Inc.	100	19.56	20.07	13.46	14.03	16.15	15.17
015590.KS	654	DKME Co., Ltd.	99	39.81	52.24	9.15	9.48	7.07	7.65
688392.SS	655	SBT Ultrasonic Tec	99	67.98	67.98	85.36	85.36	93.67	63.35
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

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	27.75	27.76	12.16	12.16	16.37	15.40
Full Range Median Multiple	39.81	41.74	16.67	16.67	20.91	21.18
Industry Multiple	67.18	77.07	101.83	178.86	51.44	51.52
Market Implied Multiple	20.37	20.90	14.11	14.71	16.93	15.90
Company (OFLX) Multiple	19.56	20.07	13.46	14.03	16.15	15.17
(*) Net Income / EBITDA / Revenue	16	16	20	19	17	18
Winsorized Enterprise Value	N/A	N/A	244	234	274	274
Full Range Median Enterprise Value	N/A	N/A	335	321	350	378
(-) Net Debt	-44	-44	-44	-44	-44	-44
Winsorized Equity Value	447	436	289	279	319	319
Full Range Median Equity Value	641	655	379	366	394	422
(/) Shares Outstanding	10	10	10	10	10	10
Winsorized Fair Value	$44.24	$43.15	$28.60	$27.61	$31.56	$31.59
Full Range Median Fair Value	$63.48	$64.88	$37.58	$36.23	$39.08	$41.80
Current Price	$32.48	$32.48	$32.48	$32.48	$32.48	$32.48
Upside / Downside	36.20%	32.84%	-11.95%	-14.98%	-2.84%	-2.73%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$30.97	$30.20	$20.02	$19.33	$22.09	$22.12
Buy / Don't Buy	Don’t Buy	Don’t Buy	Don’t Buy	Don’t Buy	Don’t Buy	Don’t Buy