CSR Ltd
ASX:CSR

Watchlist Manager
CSR Ltd Logo
CSR Ltd
ASX:CSR
Watchlist
Price: 8.97 AUD Market Closed
Market Cap: 4.3B AUD

Relative Value

The Relative Value of one CSR stock under the Base Case scenario is hidden AUD. Compared to the current market price of 8.97 AUD, CSR Ltd 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.

CSR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
25
Median 3Y
1.2
Median 5Y
1.2
Industry
0.9
Forward
1.6
vs History
14
vs Industry
27
Median 3Y
15.3
Median 5Y
15.9
Industry
15.4
Forward
21.1
vs History
17
vs Industry
19
Median 3Y
15.3
Median 5Y
14.4
Industry
8.9
vs History
4
vs Industry
10
Median 3Y
39.6
Median 5Y
28.6
Industry
13
vs History
1
vs Industry
12
Median 3Y
2.7
Median 5Y
2.4
Industry
1.2
vs History
0
vs Industry
28
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1
Forward
1.6
vs History
1
vs Industry
39
Median 3Y
4.2
Median 5Y
4.2
Industry
5.3
vs History
0
vs Industry
13
Median 3Y
13
Median 5Y
13
Industry
9.4
Forward
11.2
vs History
0
vs Industry
17
Median 3Y
13
Median 5Y
13
Industry
12.1
Forward
14.7
vs History
19
vs Industry
21
Median 3Y
15.2
Median 5Y
14.4
Industry
10.4
vs History
15
vs Industry
13
Median 3Y
30
Median 5Y
25.4
Industry
13.1
vs History
0
vs Industry
11
Median 3Y
1.7
Median 5Y
1.5
Industry
0.8

Multiples Across Competitors

CSR Competitors Multiples
CSR Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
CSR Ltd
ASX:CSR
4.3B AUD 1.6 18.5 21.3 21.3
IE
CRH PLC
NYSE:CRH
64.6B USD 1.8 19.7 11.2 15.5
CH
Holcim AG
SIX:HOLN
35B CHF 1.3 12 6.5 9.5
DE
HeidelbergCement AG
XETRA:HEI
36.5B EUR 1.7 20.5 9.1 14
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.7T INR 4.8 61 30.2 44.4
US
Vulcan Materials Co
NYSE:VMC
35.9B USD 4.8 38.3 19.2 28.1
US
Martin Marietta Materials Inc
NYSE:MLM
34.3B USD 5.2 32.1 18.7 26.1
US
Amrize AG
SIX:AMRZ
22.6B CHF 2.4 22.3 9.4 13.4
DE
Heidelberg Materials AG
XMUN:HEI
23.9B EUR 1.1 13.4 6.2 9.6
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.3 50.8 10.1 13.1
IN
Ambuja Cements Ltd
NSE:AMBUJACEM
1.4T INR 4.1 34.6 22.5 38.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
CSR Ltd
ASX:CSR
Average EV/EBITDA: 15
21.3
N/A N/A
IE
C
CRH PLC
NYSE:CRH
11.2
9%
1.2
CH
Holcim AG
SIX:HOLN
6.5
8%
0.8
DE
HeidelbergCement AG
XETRA:HEI
9.1
7%
1.3
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
30.2
N/A N/A
US
Vulcan Materials Co
NYSE:VMC
19.2
14%
1.4
US
Martin Marietta Materials Inc
NYSE:MLM
18.7
11%
1.7
US
A
Amrize AG
SIX:AMRZ
9.4
N/A N/A
DE
H
Heidelberg Materials AG
XMUN:HEI
6.2
7%
0.9
IN
Grasim Industries Ltd
NSE:GRASIM
10.1
26%
0.4
IN
Ambuja Cements Ltd
NSE:AMBUJACEM
22.5
N/A N/A