CG1 Relative Valuation - Carbonxt Group Ltd

Watchlist Manager

Watchlist

Price: 0.084 AUD

Market Cap: AU$36.4m

C	Carbonxt Group Ltd ASX:CG1	AU

Relative Value

CG1 doesn't have a meaningful market cap.

The Relative Value of one CG1 stock under the Base Case scenario is 0.066 AUD. Compared to the current market price of 0.084 AUD, Carbonxt Group Ltd is Overvalued by 21%.

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.

What is Relative Valuation?

How is Relative Value calculated?

CG1 Relative Value

Base Case

Overvaluation 21%

Relative Value

Price

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
AU	C	Carbonxt Group Ltd ASX:CG1	36.3m AUD	2.1	-5.6	-32.5	-32.5
SA		Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	1.6	-33.9	11.5	68.3
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	45.6B USD	8.1	25.7	189.4	189.4
US		Dow Inc NYSE:DOW	26.3B USD	0.7	-10	13.1	165.6
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	443.3T IDR	4.7	14.9	111.1	111.1
UK		LyondellBasell Industries NV NYSE:LYB	23.6B USD	0.8	-31.4	14.7	39.2
CN		Hengli Petrochemical Co Ltd SSE:600346	161.6B CNY	0.7	20.9	19.6	19.6
TW		Nan Ya Plastics Corp TWSE:1303	621.8B TWD	2.4	137.6	26.3	186.5
KR		LG Chem Ltd KRX:051910	24.3T KRW	0.5	-13.3	6	32.8
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	110.3B CNY	0.4	147	28.4	28.4
CN		Zhejiang Juhua Co Ltd SSE:600160	104.5B CNY	3.5	24.2	19.1	19.1

				Revenue Growth	P/S to Growth
AU	C	Carbonxt Group Ltd ASX:CG1	Average P/S: 2.3 2.1	N/A	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	1.6	-1%	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	8.1	57%	0.1
US		Dow Inc NYSE:DOW	0.7	2%	0.3
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	4.7	57%	0.1
UK		LyondellBasell Industries NV NYSE:LYB	0.8	1%	0.8
CN		Hengli Petrochemical Co Ltd SSE:600346	0.7	1%	0.7
TW		Nan Ya Plastics Corp TWSE:1303	2.4	9%	0.3
KR		LG Chem Ltd KRX:051910	0.5	13%	0
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	0.4	1%	0.4
CN		Zhejiang Juhua Co Ltd SSE:600160	3.5	13%	0.3

				Earnings Growth	PEG
AU	C	Carbonxt Group Ltd ASX:CG1	Average P/E: 61.7 Negative Multiple: -5.6	N/A	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	Negative Multiple: -33.9	71%	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	25.7	N/A	N/A
US		Dow Inc NYSE:DOW	Negative Multiple: -10	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	14.9	N/A	N/A
UK		LyondellBasell Industries NV NYSE:LYB	Negative Multiple: -31.4	N/A	N/A
CN		Hengli Petrochemical Co Ltd SSE:600346	20.9	17%	1.2
TW		Nan Ya Plastics Corp TWSE:1303	137.6	99%	1.4
KR		LG Chem Ltd KRX:051910	Negative Multiple: -13.3	N/A	N/A
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	147	82%	1.8
CN		Zhejiang Juhua Co Ltd SSE:600160	24.2	46%	0.5

				EBITDA Growth	EV/EBITDA to Growth
AU	C	Carbonxt Group Ltd ASX:CG1	Average EV/EBITDA: 43.9 Negative Multiple: -32.5	N/A	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	11.5	10%	1.2
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
US		Dow Inc NYSE:DOW	13.1	19%	0.7
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	111.1	N/A	N/A
UK		LyondellBasell Industries NV NYSE:LYB	14.7	20%	0.7
CN		Hengli Petrochemical Co Ltd SSE:600346	19.6	32%	0.6
TW		Nan Ya Plastics Corp TWSE:1303	26.3	23%	1.1
KR		LG Chem Ltd KRX:051910	6	25%	0.2
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	28.4	70%	0.4
CN		Zhejiang Juhua Co Ltd SSE:600160	19.1	63%	0.3

				EBIT Growth	EV/EBIT to Growth
AU	C	Carbonxt Group Ltd ASX:CG1	Average EV/EBIT: 86 Negative Multiple: -32.5	N/A	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	68.3	27%	2.5
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
US		Dow Inc NYSE:DOW	165.6	111%	1.5
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	111.1	N/A	N/A
UK		LyondellBasell Industries NV NYSE:LYB	39.2	44%	0.9
CN		Hengli Petrochemical Co Ltd SSE:600346	19.6	14%	1.4
TW		Nan Ya Plastics Corp TWSE:1303	186.5	113%	1.7
KR		LG Chem Ltd KRX:051910	32.8	92%	0.4
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	28.4	20%	1.4
CN		Zhejiang Juhua Co Ltd SSE:600160	19.1	35%	0.5

Carbonxt Group Ltd
ASX:CG1

Relative Value

Valuation Multiples

Multiples Across Competitors

CG1 Competitors Multiples
Carbonxt Group Ltd Competitors

See Also

Company

Help

Tools

Stocks

Carbonxt Group Ltd ASX:CG1

Relative Value

Valuation Multiples

Multiples Across Competitors

CG1 Competitors Multiples Carbonxt Group Ltd Competitors

See Also

Company

Help

Tools

Stocks

Carbonxt Group Ltd
ASX:CG1

CG1 Competitors Multiples
Carbonxt Group Ltd Competitors