Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	-

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	9.6	20.0	1.4
Mangata Holding S.A.	3.4	19.7	0.8
Mediana / Mangata Holding S.A.	2.8	1.0	1.7

---

Pozostałe spółki z branży Manufacturing - Tools & Accessories

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Ramkrishna Forgings Limited	RKFORGE.BO	1,355	12.0	20.4	3.8	Bombay Stock Exchange
Rawlplug S.A.	RWL.WA	137	0.1	10.7	0.7	Warsaw Stock Exchange
Oiles Corporation	6282.T	414	8.0	9.9	0.8	Tokyo
Iljin Diamond Co.,Ltd	081000.KS	136	8.7	16.7	0.5	KSE
Beijing Worldia Diamond Tools Co.,Ltd.	688028.SS	476	22.2	35.4	1.7	Shanghai
Timken India Limited	TIMKEN.BO	3,005	39.4	57.9	9.1	Bombay Stock Exchange
ESAB India Limited	ESABINDIA.NS	994	34.2	48.8	23.7	National Stock Exchange of India
Zhuzhou Huarui Precision Cutting Tools Co.,Ltd	688059.SS	695	22.5	29.8	2.6	Shanghai
Essence Fastening Systems (Shanghai) Co., Ltd.	301005.SZ	689	125.3	355.9	6.5	Shenzhen
Topoint Technology Co., Ltd.	8021.TW	258	12.1	32.5	1.7	Taiwan
SKF India Limited	SKFINDIA.NS	2,849	55.9	120.7	9.4	National Stock Exchange of India
Ringmetall SE	HP3A.DE	109	1.8	8.6	1.1	Frankfurt Stock Exchange
Nichia Steel Works, Ltd.	5658.T	101	8.1	14.1	0.3	Tokyo
Brighton-Best International (Taiwan) Inc.	8415.TWO	1,200	5.1	14.4	1.2	Taipei Exchange
Jiangsu Tongrun Equipment Technology Co.,Ltd	002150.SZ	599	10.1	19.7	2.3	Shenzhen
RBC Bearings Incorporated	RBC	12,506	23.4	50.6	4.1	New York Stock Exchange
Technocraft Industries (India) Limited	TIIL.BO	857	13.0	28.9	4.2	Bombay Stock Exchange
Lincoln Electric Holdings, Inc.	LECO	12,392	15.6	27.1	9.3	NASDAQ Global Select
Shenzhen Jasic Technology Co.,Ltd.	300193.SZ	592	17.9	17.4	1.9	Shenzhen
Kennametal Inc.	KMT	1,874	6.9	17.4	1.5	New York Stock Exchange
ESAB India Limited	ESABINDIA.BO	994	34.2	48.8	23.7	Bombay Stock Exchange
Guangdong KinLong Hardware Products Co.,Ltd.	002791.SZ	1,060	30.8	77.4	1.3	Shenzhen
Sterling Tools Limited	STERTOOLS.NS	159	11.9	23.6	2.8	National Stock Exchange of India
AB SKF (publ)	SKF-A.ST	10,915	7.1	16.6	1.9	Stockholm Stock Exchange
AB SKF (publ)	SKF-B.ST	10,221	6.7	16.5	1.9	Stockholm Stock Exchange
Technocraft Industries (India) Limited	TIIL.NS	855	13.0	28.9	4.2	National Stock Exchange of India
The Eastern Company	EML	140	3.6	-16.6	1.2	NASDAQ Global Market
Wuchan Zhongda Geron Co.,Ltd.	002722.SZ	494	18.7	23.6	1.4	Shenzhen
The Timken Company	TKR	5,541	4.9	16.9	1.9	New York Stock Exchange
Mangata Holding S.A.	MGT.WA	121	3.3	19.4	0.8	Warsaw Stock Exchange
Beijing Dinghan Technology Group Co.Ltd	300011.SZ	594	66.6	-490.8	3.3	Shenzhen
OSG Corporation	6136.T	1,012	5.3	12.4	0.9	Tokyo
Zhejiang XCC Group Co.,Ltd	603667.SS	1,834	63.5	148.9	4.6	Shanghai
Asahi Diamond Industrial Co., Ltd.	6140.T	251	8.6	15.0	0.6	Tokyo
NTN Corporation	6472.T	877	-2.2	-5.5	0.6	Tokyo
Nachi-Fujikoshi Corp.	6474.T	472	0.2	16.1	0.5	Tokyo
Snap-on Incorporated	SNA	17,612	14.0	17.6	3.1	New York Stock Exchange
Tenryu Saw Mfg. Co., Ltd.	5945.T	117	9.7	11.6	0.5	Tokyo
A-One Seimitsu Inc.	6156.T	57	51.8	133.9	1.1	Tokyo
Tsugami Corporation	6101.T	602	4.1	8.2	1.4	Tokyo
Tsubaki Nakashima Co., Ltd.	6464.T	92	-12.1	-24.7	0.2	Tokyo
Nippon Thompson Co., Ltd.	6480.T	262	5.9	39.9	0.5	Tokyo
Emak S.p.A.	EM.MI	163	-1.5	15.5	0.5	Milan
Precision Tsugami (China) Corporation Limited	1651.HK	1,107	10.5	13.3	2.7	HKSE
DMG Mori Co., Ltd.	6141.T	3,172	4.1	28.5	2.4	Tokyo
NS Tool Co., Ltd.	6157.T	127	12.7	15.1	1.0	Tokyo
Shareate Tools Ltd.	688257.SS	505	9.5	14.2	1.2	Shanghai
Tone Co., Ltd.	5967.T	75	7.1	9.7	1.0	Tokyo
Ramkrishna Forgings Limited	RKFORGE.NS	1,353	12.0	20.4	3.8	National Stock Exchange of India
Wendt (India) Limited	WENDT.NS	261	38.8	57.0	9.2	National Stock Exchange of India
MISUMI Group Inc.	9962.T	3,766	11.0	15.3	1.6	Tokyo
Basso Industry Corp.	1527.TW	179	10.0	12.5	1.1	Taiwan
Husqvarna AB (publ)	HUSQ-A.ST	3,131	4.5	31.2	1.3	Stockholm Stock Exchange
Nanjing Toua Hardware&Tools Co.,Ltd.	301125.SZ	304	47.2	137.1	3.7	Shenzhen
Sumeeko Industries Co., Ltd.	2066.TWO	107	6.7	13.5	1.4	Taipei Exchange
Makita Corporation	6586.T	8,009	10.2	15.0	1.3	Tokyo
Sterling Tools Limited	STERTOOLS.BO	158	11.9	23.6	2.8	Bombay Stock Exchange
DMG MORI AKTIENGESELLSCHAFT	GIL.DE	4,215	13.5	15.2	2.6	Frankfurt Stock Exchange
Ningbo Yunsheng Co., Ltd.	600366.SS	1,777	69.2	97.3	2.2	Shanghai
Harsha Engineers International Limited	HARSHA.BO	434	18.6	42.2	3.0	Bombay Stock Exchange
SKF India Limited	SKFINDIA.BO	2,847	55.9	120.7	9.4	Bombay Stock Exchange
National Aerospace Fasteners Corporation	3004.TW	232	6.1	17.8	2.5	Taiwan
EST Tools Co., Ltd	300488.SZ	797	26.5	40.6	3.4	Shenzhen
Trifast plc	TRI.L	131	4.9	-21.1	0.8	London Stock Exchange
Wafangdian Bearing Company Limited	200706.SZ	128	-8.0	-9.9	3.6	Shenzhen
Gongin Precision Ind. Co., Ltd	3178.TWO	71	4.3	41.9	1.7	Taipei Exchange
San Shing Fastech Corp.	5007.TW	539	12.5	15.4	2.4	Taiwan
PT Garuda Metalindo Tbk	BOLT.JK	176	14.6	27.7	3.4	Jakarta Stock Exchange
Inmax Holding Co., Ltd.	1591.TWO	65	-96.4	-39.2	3.3	Taipei Exchange
Hiwin Technologies Corp.	2049.TW	2,568	14.9	36.7	2.1	Taiwan
SPEC	7718.TWO	70	9.1	8.4	1.2	Taipei Exchange
SF Diamond Co.,Ltd.	300179.SZ	675	56.8	39.3	3.9	Shenzhen
Mincon Group plc	MCON.L	85	3.8	46.6	0.5	London Stock Exchange
Punch Industry Co., Ltd.	6165.T	72	5.1	12.3	0.5	Tokyo
Nittoseiko Co.,Ltd.	5957.T	145	5.9	11.0	0.6	Tokyo
Mincon Group plc	MIO.IR	104	5.1	203.7	0.4	Irish
Obara Group Incorporated	6877.T	397	7.1	9.0	0.8	Tokyo
TOYA S.A.	TOA.WA	203	6.0	9.6	1.5	Warsaw Stock Exchange
Rodex Fasteners Corp.	5015.TWO	68	9.2	14.6	1.4	Taipei Exchange
Timken India Limited	TIMKEN.NS	3,008	39.4	57.9	9.1	National Stock Exchange of India
Tbi Motion Technology Co., Ltd.	4540.TW	148	-761.4	-10.8	1.3	Taiwan
Strong H Machinery Technology (Cayman) Incorporation	4560.TW	86	10.0	13.8	1.3	Taiwan
CHOSUN WELDING POHANG Co., Ltd	120030.KS	70	6.5	6.2	0.6	KSE
The Toro Company	TTC	7,278	9.2	18.5	5.0	New York Stock Exchange
Tera Autotech Corporation	6234.TWO	83	13.0	32.3	0.9	Taipei Exchange
Chen Nan Iron Wire Co.,Ltd	2071.TWO	51	3.1	10.5	1.1	Taipei Exchange
Union Materials Corp.	047400.KS	50	0.7	-1.6	4.2	KSE
Sheh Fung Screws Co.,Ltd	2065.TWO	78	3.8	12.3	1.2	Taipei Exchange
QST International Corp.	8349.TWO	358	0.9	16.1	1.5	Taipei Exchange
Ken Holding Co., Ltd.	300126.SZ	310	-106.0	-116.6	2.1	Shenzhen
Stanley Black & Decker, Inc.	SWK	10,845	3.2	29.6	1.2	New York Stock Exchange
Proxene Tools Co., Ltd.	6904.TWO	76	7.9	13.1	2.0	Taipei Exchange
Techtronic Industries Company Limited	0669.HK	21,350	13.7	20.5	3.4	HKSE
Junhe Pumps Holding Co., Ltd	603617.SS	449	27.7	41.3	2.3	Shanghai
Husqvarna AB (publ)	HUSQ-B.ST	3,127	4.5	31.2	1.3	Stockholm Stock Exchange
SFS Group AG	SFSN.SW	5,378	8.2	17.9	2.8	Swiss Exchange
Bichamp Cutting Technology (Hunan) Co., Ltd.	002843.SZ	731	89.5	157.3	3.8	Shenzhen
Fuji Die Co.,Ltd.	6167.T	99	13.5	34.6	0.7	Tokyo
SHANDONG TENGDA FA	001379.SZ	575	40.0	56.7	2.9	Shenzhen
Ningbo Daye Garden Machinery Co.,Ltd.	300879.SZ	948	25.3	41.9	4.9	Shenzhen
Harsha Engineers International Limited	HARSHA.NS	433	18.6	42.2	3.0	National Stock Exchange of India
CHANG TYPE Industrial Co., Ltd.	1541.TW	71	9.0	31.8	1.0	Taiwan
Yamashina Corporation	5955.T	75	15.2	42.8	1.0	Tokyo
OKE Precision Cutting Tools Co., Ltd.	688308.SS	427	41.0	84.9	1.2	Shanghai
Nippon Seisen Co.,Ltd.	5659.T	221	7.9	10.1	0.8	Tokyo
Khgears International Limited	4571.TW	292	12.3	16.6	2.7	Taiwan
Hangzhou Greatstar Industrial Co., Ltd	002444.SZ	5,234	15.2	16.0	2.2	Shenzhen
Zhejiang Zhongjian Technology Co.,Ltd	002779.SZ	2,064	167.2	139.5	13.5	Shenzhen
Jouder Precision Industry (Kunshan) Co., Ltd.	300549.SZ	352	92.5	152.0	4.6	Shenzhen
Ningbo Ligong Environment And Energy Technology Co.,Ltd	002322.SZ	597	15.3	16.8	1.5	Shenzhen
Freewon China Co.,Ltd.	688678.SS	714	49.2	112.0	2.5	Shanghai
Key Ware Electronics Co., Ltd.	5498.TWO	91	11.9	-67.1	1.3	Taipei Exchange
Eclatorq Technology Co., Ltd.	6855.TWO	116	12.3	14.1	3.3	Taipei Exchange
Ryobi Limited	5851.T	487	1.0	11.1	0.4	Tokyo
Jiangsu Changling Hydraulic Co., Ltd	605389.SS	775	41.2	61.5	2.7	Shanghai
Kennametal India Limited	KENNAMET.BO	591	27.6	50.0	6.5	Bombay Stock Exchange
Tianjin Saixiang Technology Co.,Ltd	002337.SZ	484	84.0	94.2	3.0	Shenzhen
CS Holdings Co., Ltd.	000590.KS	69	3.3	3.1	0.3	KSE
Gem-Year Industrial Co.,Ltd.	601002.SS	683	16.3	23.7	1.2	Shanghai
Wendt (India) Limited	WENDT.BO	261	38.8	57.0	9.2	Bombay Stock Exchange
INTAI Technology Corporation	4163.TWO	176	9.4	20.3	2.0	Taipei Exchange
Xianheng International Science&Technology Co., Ltd.	605056.SS	824	18.8	27.3	3.7	Shanghai
NanJing Sanchao Advanced Materials Co.,Ltd.	300554.SZ	378	-15.4	-18.0	4.2	Shenzhen
Fabryka Obrabiarek RAFAMET S.A.	RAF.WA	150	-13.1	-6.7	8.4	Warsaw Stock Exchange
YG-1 Co., Ltd.	019210.KQ	141	-3.1	14.1	0.5	KOSDAQ
Zhejiang Meili High Technology Co., Ltd.	300611.SZ	722	23.6	42.5	4.7	Shenzhen
Shenzhen Kaizhong Precision Technology Co., Ltd.	002823.SZ	671	14.2	23.7	2.3	Shenzhen
Bosun Co., Ltd.	002282.SZ	569	18.9	21.4	1.1	Shenzhen
Sinher Technology Inc.	4999.TW	62	15.7	25.4	0.5	Taiwan
OMER S.p.A.	OMER.MI	160	6.6	10.3	2.1	Milan
Hillman Solutions Corp.	HLMN	1,545	4.1	83.7	1.3	NASDAQ Global Market
Union Tool Co.	6278.T	669	11.1	17.5	1.4	Tokyo