Epiroc Valuation
Is 3AD1 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
1/6Valuation Score 1/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 3AD1 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 3AD1 (€16.8) is trading below our estimate of fair value (€19.5)
Significantly Below Fair Value: 3AD1 is trading below fair value, but not by a significant amount.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 3AD1?
Key metric: As 3AD1 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 3AD1's PE Ratio? | |
|---|---|
| PE Ratio | 27.3x |
| Earnings | SEK 8.63b |
| Market Cap | SEK 227.69b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 3.9x |
| Enterprise Value/EBITDA | 16.6x |
| PEG Ratio | 2.4x |
Price to Earnings Ratio vs Peers
How does 3AD1's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 11.5x | ||
8TRA Traton | 5.3x | 8.4% | €13.8b |
DTG Daimler Truck Holding | 8x | 11.6% | €26.9b |
KBX Knorr-Bremse | 19.3x | 10.8% | €11.6b |
KGX KION GROUP | 13.1x | 17.2% | €4.4b |
3AD1 Epiroc | 27.3x | 11.3% | €227.7b |
Price-To-Earnings vs Peers: 3AD1 is expensive based on its Price-To-Earnings Ratio (27.3x) compared to the peer average (11.5x).
Price to Earnings Ratio vs Industry
How does 3AD1's PE Ratio compare vs other companies in the DE Machinery Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: 3AD1 is expensive based on its Price-To-Earnings Ratio (27.3x) compared to the German Machinery industry average (14.8x).
Price to Earnings Ratio vs Fair Ratio
What is 3AD1's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 27.3x |
| Fair PE Ratio | 19.4x |
Price-To-Earnings vs Fair Ratio: 3AD1 is expensive based on its Price-To-Earnings Ratio (27.3x) compared to the estimated Fair Price-To-Earnings Ratio (19.4x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €16.80 | €18.31 +9.0% | 13.2% | €23.00 | €14.75 | n/a | 19 |
| Nov ’25 | €17.79 | €18.12 +1.9% | 13.9% | €23.01 | €14.33 | n/a | 20 |
| Oct ’25 | €19.27 | €18.08 -6.1% | 14.2% | €23.32 | €14.52 | n/a | 21 |
| Sep ’25 | €17.44 | €17.98 +3.1% | 14.0% | €23.26 | €14.48 | n/a | 19 |
| Aug ’25 | €17.22 | €17.73 +3.0% | 13.5% | €22.68 | €14.12 | n/a | 20 |
| Jul ’25 | €18.71 | €18.05 -3.5% | 14.4% | €23.78 | €14.54 | n/a | 20 |
| Jun ’25 | €19.12 | €17.27 -9.7% | 12.5% | €22.40 | €14.22 | n/a | 20 |
| May ’25 | €17.47 | €16.96 -2.9% | 12.6% | €22.18 | €14.08 | n/a | 20 |
| Apr ’25 | €17.61 | €16.52 -6.2% | 10.2% | €19.82 | €13.79 | n/a | 17 |
| Mar ’25 | €17.07 | €17.04 -0.2% | 10.2% | €20.38 | €14.18 | n/a | 18 |
| Feb ’25 | €16.33 | €17.14 +5.0% | 10.4% | €20.39 | €14.18 | n/a | 18 |
| Jan ’25 | €18.14 | €17.97 -0.9% | 11.1% | €20.71 | €14.41 | n/a | 18 |
| Dec ’24 | €17.06 | €17.23 +1.0% | 9.7% | €20.13 | €13.65 | n/a | 18 |
| Nov ’24 | €15.46 | €16.87 +9.2% | 10.9% | €20.74 | €13.20 | €17.79 | 18 |
| Oct ’24 | €17.72 | €16.93 -4.4% | 11.5% | €20.55 | €13.08 | €19.27 | 19 |
| Sep ’24 | €17.58 | €17.13 -2.5% | 11.3% | €20.53 | €13.07 | €17.44 | 19 |
| Aug ’24 | €18.00 | €17.54 -2.6% | 11.7% | €21.28 | €13.55 | €17.22 | 21 |
| Jul ’24 | €16.83 | €16.98 +0.9% | 13.0% | €21.28 | €13.20 | €18.71 | 21 |
| Jun ’24 | €16.32 | €16.99 +4.1% | 13.3% | €21.06 | €13.15 | €19.12 | 22 |
| May ’24 | €18.31 | €17.26 -5.8% | 14.3% | €21.68 | €13.01 | €17.47 | 22 |
| Apr ’24 | €18.04 | €16.95 -6.0% | 13.4% | €21.86 | €12.05 | €17.61 | 22 |
| Mar ’24 | €18.18 | €17.11 -5.9% | 13.5% | €22.12 | €12.19 | €17.07 | 22 |
| Feb ’24 | €17.75 | €16.31 -8.1% | 13.5% | €20.27 | €11.90 | €16.33 | 21 |
| Jan ’24 | €17.13 | €15.98 -6.7% | 14.4% | €19.72 | €11.66 | €18.14 | 21 |
| Dec ’23 | €18.20 | €15.99 -12.1% | 13.3% | €20.12 | €11.89 | €17.06 | 21 |
| Nov ’23 | €15.38 | €15.93 +3.6% | 13.1% | €20.17 | €11.92 | €15.46 | 21 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Stabilus
€810.2m
Engages in the manufacture and sale of gas springs, dampers, vibration isolation products, and electric tailgate opening and closing equipment in Europe, the Middle East, Africa, North and South America, the Asia-Pacific, and internationally.
STM
€32.80
7D
0%
1Y
-42.6%
Krones
€3.7b
Engages in the planning, development, and manufacture of machines and lines for the production, filling, and packaging technology in Germany and internationally.
KRN
€116.20
7D
1.4%
1Y
14.3%
Babcock International Group
UK£2.6b
Engages in the design, development, manufacture, and integration of specialist systems for aerospace, defense, and security in the United Kingdom, rest of Europe, Africa, North America, Australasia, and internationally.
BW3
UK£6.43
7D
1.3%
1Y
42.6%