DAN Relative Valuation - Dana Inc

Watchlist Manager

Watchlist

Price: 35.32 USD -0.14% Market Closed

Market Cap: $3.9B

	Dana Inc NYSE:DAN	US
	Highlight Event and Entertainment AG SIX:HLEE	CH

Multiples-Based Value

The Multiples-Based Value for Dana Inc (DAN) under the Base Case is 30.37 USD. Compared with the current market price of 35.32 USD, the stock appears Overvalued by 14%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

DAN Multiples-Based Value

Overvaluation 14%

Multiples-Based Value

Price $35.32

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Dana Inc NYSE:DAN	4B USD	0.5	46.7	11.9	32.4
JP	P	Pacific Industrial Co Ltd TSE:7250	57.2T JPY	0.8	11	4	7.3
JP		Sumitomo Electric Industries Ltd TSE:5802	7.9T JPY	1.6	30.7	13.5	20.7
JP		Denso Corp TSE:6902	5.2T JPY	0.7	13.6	5.4	9.5
KR		Hyundai Mobis Co Ltd KRX:012330	37.1T KRW	0.6	10.4	6.5	8.7
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	154.1B CNY	3.4	16.6	14.2	14.2
CA		Magna International Inc TSX:MG	21.7B CAD	0.4	19.1	5	9
DE		Continental AG XETRA:CON	12.8B EUR	0.7	-77.9	5.2	10.5
CN		Ningbo Tuopu Group Co Ltd SSE:601689	102.7B CNY	3.5	37	31.5	31.5
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	1.3T INR	1.1	38	11.6	22.4
US		Modine Manufacturing Co NYSE:MOD	12.4B USD	4.3	126	30.5	37.4

				Revenue Growth	P/S to Growth
US		Dana Inc NYSE:DAN	Average P/S: 1.6 0.5	4%	0.1
JP	P	Pacific Industrial Co Ltd TSE:7250	0.8	3%	0.3
JP		Sumitomo Electric Industries Ltd TSE:5802	1.6	4%	0.4
JP		Denso Corp TSE:6902	0.7	3%	0.2
KR		Hyundai Mobis Co Ltd KRX:012330	0.6	7%	0.1
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	3.4	15%	0.2
CA		Magna International Inc TSX:MG	0.4	3%	0.1
DE		Continental AG XETRA:CON	0.7	-2%	N/A
CN		Ningbo Tuopu Group Co Ltd SSE:601689	3.5	16%	0.2
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	1.1	11%	0.1
US		Modine Manufacturing Co NYSE:MOD	4.3	21%	0.2

				Earnings Growth	PEG
US		Dana Inc NYSE:DAN	Average P/E: 34.9 46.7	72%	0.6
JP	P	Pacific Industrial Co Ltd TSE:7250	11	13%	0.8
JP		Sumitomo Electric Industries Ltd TSE:5802	30.7	25%	1.2
JP		Denso Corp TSE:6902	13.6	14%	1
KR		Hyundai Mobis Co Ltd KRX:012330	10.4	13%	0.8
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	16.6	15%	1.1
CA		Magna International Inc TSX:MG	19.1	39%	0.5
DE		Continental AG XETRA:CON	Negative Multiple: -77.9	N/A	N/A
CN		Ningbo Tuopu Group Co Ltd SSE:601689	37	19%	1.9
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	38	21%	1.8
US		Modine Manufacturing Co NYSE:MOD	126	43%	2.9

				EBITDA Growth	EV/EBITDA to Growth
US		Dana Inc NYSE:DAN	Average EV/EBITDA: 12.7 11.9	20%	0.6
JP	P	Pacific Industrial Co Ltd TSE:7250	4	13%	0.3
JP		Sumitomo Electric Industries Ltd TSE:5802	13.5	13%	1
JP		Denso Corp TSE:6902	5.4	9%	0.6
KR		Hyundai Mobis Co Ltd KRX:012330	6.5	10%	0.6
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	14.2	24%	0.6
CA		Magna International Inc TSX:MG	5	6%	0.8
DE		Continental AG XETRA:CON	5.2	4%	1.3
CN		Ningbo Tuopu Group Co Ltd SSE:601689	31.5	35%	0.9
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	11.6	12%	1
US		Modine Manufacturing Co NYSE:MOD	30.5	31%	1

				EBIT Growth	EV/EBIT to Growth
US		Dana Inc NYSE:DAN	Average EV/EBIT: 18.5 32.4	45%	0.7
JP	P	Pacific Industrial Co Ltd TSE:7250	7.3	N/A	N/A
JP		Sumitomo Electric Industries Ltd TSE:5802	20.7	N/A	N/A
JP		Denso Corp TSE:6902	9.5	N/A	N/A
KR		Hyundai Mobis Co Ltd KRX:012330	8.7	10%	0.9
CN		Fuyao Glass Industry Group Co Ltd SSE:600660	14.2	19%	0.7
CA		Magna International Inc TSX:MG	9	11%	0.8
DE		Continental AG XETRA:CON	10.5	20%	0.5
CN		Ningbo Tuopu Group Co Ltd SSE:601689	31.5	N/A	N/A
IN		Samvardhana Motherson International Ltd NSE:MOTHERSON	22.4	17%	1.3
US		Modine Manufacturing Co NYSE:MOD	37.4	35%	1.1

Dana Inc
NYSE:DAN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAN Competitors Multiples
Dana Inc Competitors

See Also

Company

Help

Tools

Stocks

Dana Inc NYSE:DAN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAN Competitors Multiples Dana Inc Competitors

See Also

Company

Help

Tools

Stocks

Dana Inc
NYSE:DAN

DAN Competitors Multiples
Dana Inc Competitors