Corbion NV
AEX:CRBN

Watchlist Manager
Corbion NV Logo
Corbion NV
AEX:CRBN
Watchlist
Price: 18.41 EUR -0.59%
Market Cap: 1.1B EUR

Relative Value

The Relative Value of one CRBN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 18.41 EUR, Corbion NV is hidden .

Relative 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.

CRBN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
60
Median 3Y
0.9
Median 5Y
1.1
Industry
1.5
Forward
0.8
vs History
61
vs Industry
65
Median 3Y
15.7
Median 5Y
19.1
Industry
20.8
Forward
13.3
vs History
84
vs Industry
56
Median 3Y
7.1
Median 5Y
16.8
Industry
13.5
vs History
42
vs Industry
13
Median 3Y
10.5
Median 5Y
10.5
Industry
22
vs History
85
vs Industry
46
Median 3Y
1.7
Median 5Y
2.1
Industry
1.7
vs History
87
vs Industry
56
Median 3Y
1.2
Median 5Y
1.4
Industry
1.7
Forward
1
vs History
90
vs Industry
55
Median 3Y
5.2
Median 5Y
5.9
Industry
7.2
vs History
90
vs Industry
49
Median 3Y
9.7
Median 5Y
10.7
Industry
12.9
Forward
6.3
vs History
90
vs Industry
36
Median 3Y
18.9
Median 5Y
23.6
Industry
17.4
Forward
10.7
vs History
85
vs Industry
53
Median 3Y
9.3
Median 5Y
21.5
Industry
14.9
vs History
42
vs Industry
33
Median 3Y
13.1
Median 5Y
11.9
Industry
21.2
vs History
74
vs Industry
51
Median 3Y
1
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

CRBN Competitors Multiples
Corbion NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Corbion NV
AEX:CRBN
1.1B EUR 0.8 16.2 6.6 11.6
US
Sherwin-Williams Co
NYSE:SHW
82.2B USD 3.5 31.9 21.5 25.3
US
Ecolab Inc
NYSE:ECL
76.1B USD 4.8 38.4 21.9 29.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.8T JPY 3.7 18.9 9.4 13
CN
Wanhua Chemical Group Co Ltd
SSE:600309
256.4B CNY 1.4 23.1 22.3 22.3
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.6 18.1 22.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 68.5 42.3 52.1
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.3B USD 1.7 23.4 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11.1
CH
DSM-Firmenich AG
AEX:DSFIR
18B EUR 1.4 71.5 10.7 36.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Corbion NV
AEX:CRBN
Average EV/EBITDA: 18.3
6.6
10%
0.7
US
Sherwin-Williams Co
NYSE:SHW
21.5
7%
3.1
US
Ecolab Inc
NYSE:ECL
21.9
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.4
4%
2.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.3
33%
0.7
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.3
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.7
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Corbion NV
AEX:CRBN
Average EV/EBIT: 25
11.6
18%
0.6
US
Sherwin-Williams Co
NYSE:SHW
25.3
8%
3.2
US
Ecolab Inc
NYSE:ECL
29.3
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
13
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.3
8%
2.8
CH
Givaudan SA
SIX:GIVN
22.8
5%
4.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.1
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.2
5%
2.6
CH
Sika AG
F:SIKA
11.1
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.3
36%
1