Friedrich Vorwerk Group Valuation

Q: What is the Fair Price of FDVW.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

FDVW.F ($27.2) is trading above our estimate of [[fair value]] ($14.69)

Is FDVW.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

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 FDVW.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: FDVW.F ($27.2) is trading above our estimate of fair value ($14.69)

Significantly Below Fair Value: FDVW.F is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for FDVW.F?

Key metric: As FDVW.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for FDVW.F. This is calculated by dividing FDVW.F's market cap by their current earnings.
What is FDVW.F's PE Ratio?
PE Ratio	19.9x
Earnings	€28.10m
Market Cap	€559.00m

FDVW.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.2x
Enterprise Value/EBITDA	11.6x
PEG Ratio	1.5x

Price to Earnings Ratio vs Peers

How does FDVW.F's PE Ratio compare to its peers?

The above table shows the PE ratio for FDVW.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	14x
TEN Tsakos Energy Navigation	3.5x	5.0%	US$591.6m
ASC Ardmore Shipping	3.3x	-26.4%	US$497.8m
NAT Nordic American Tankers	10.1x	39.2%	US$620.1m
CAPL CrossAmerica Partners	39.1x	-49.5%	US$773.1m
FDVW.F Friedrich Vorwerk Group	19.9x	12.9%	US$559.0m

Price-To-Earnings vs Peers: FDVW.F is expensive based on its Price-To-Earnings Ratio (19.9x) compared to the peer average (14x).

Price to Earnings Ratio vs Industry

How does FDVW.F's PE Ratio compare vs other companies in the US Oil and Gas Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
AXAS Abraxas Petroleum	0.09x	n/a	US$10.27m
BYRO.F Byron Energy	0.03x	-10.3%	US$312.17k
USOP.Y U.S. Oil and Gas	n/a	n/a	US$6.00

No more companies available in this PE range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: FDVW.F is expensive based on its Price-To-Earnings Ratio (19.9x) compared to the US Oil and Gas industry average (11.6x).

Price to Earnings Ratio vs Fair Ratio

What is FDVW.F'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.

FDVW.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	19.9x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate FDVW.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst FDVW.F forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	n/a	US$33.31 0%	15.9%	US$38.13	US$24.36	n/a	4
Nov ’25	n/a	US$33.92 0%	15.9%	US$38.83	US$24.81	n/a	4
Oct ’25	n/a	US$24.81 0%	18.0%	US$29.90	US$17.72	n/a	4
Sep ’25	n/a	US$24.81 0%	18.0%	US$29.90	US$17.72	n/a	4
Aug ’25	n/a	US$20.47 0%	16.6%	US$23.86	US$16.81	n/a	4
Jul ’25	n/a	US$20.27 0%	16.6%	US$23.62	US$16.64	n/a	4
Jun ’25	n/a	US$18.66 0%	22.8%	US$23.92	US$12.29	n/a	5
May ’25	n/a	US$18.04 0%	22.8%	US$22.73	US$12.23	n/a	5
Apr ’25	n/a	US$18.04 0%	22.8%	US$22.73	US$12.23	n/a	5
Mar ’25	n/a	US$17.29 0%	24.2%	US$22.74	US$12.24	n/a	5
Feb ’25	n/a	US$17.29 0%	24.2%	US$22.74	US$12.24	n/a	5
Jan ’25	n/a	US$15.17 0%	25.6%	US$22.85	US$12.29	n/a	5
Dec ’24	n/a	US$14.99 0%	26.5%	US$22.90	US$12.32	n/a	5
Nov ’24	n/a	US$15.62 0%	35.9%	US$26.32	US$10.09	n/a	5
Oct ’24	n/a	US$15.62 0%	35.9%	US$26.32	US$10.09	n/a	5
Sep ’24	n/a	US$15.62 0%	35.9%	US$26.32	US$10.09	n/a	5
Aug ’24	n/a	US$15.62 0%	35.9%	US$26.32	US$10.09	n/a	5
Jul ’24	n/a	US$15.40 0%	35.9%	US$25.95	US$9.95	n/a	5
Jun ’24	n/a	US$15.40 0%	35.9%	US$25.95	US$9.95	n/a	5
May ’24	n/a	US$16.70 0%	40.3%	US$29.58	US$10.08	n/a	5
Apr ’24	n/a	US$16.70 0%	38.2%	US$28.83	US$9.82	n/a	5
Mar ’24	n/a	US$16.70 0%	38.2%	US$28.83	US$9.82	n/a	5
Feb ’24	n/a	US$26.64 0%	47.6%	US$46.14	US$15.38	n/a	4
Jan ’24	n/a	US$42.52 0%	5.4%	US$44.65	US$39.33	n/a	3
Dec ’23	US$25.23	US$39.82 +57.8%	6.9%	US$43.02	US$36.37	n/a	4
Nov ’23	n/a	US$41.20 0%	9.1%	US$46.08	US$35.56	n/a	4

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Calfrac Well Services

CA$344.9m

Provides specialized oilfield services in Canada, the United States, and Argentina.

CFWF.F

CA$2.89

5.5%

-13.8%

Aker BP

NOK 146.6b

Explores for, develops, and produces oil and gas on the Norwegian Continental Shelf.

AKRB.F

NOK 21.57

1.6%

-26.3%

Murphy Oil

US$4.9b

Operates as an oil and gas exploration and production company in the United States, Canada, and internationally.

MUR

US$33.40

2.8%

-22.4%