First Graphene Ltd
ASX:FGR

Watchlist Manager
First Graphene Ltd Logo
First Graphene Ltd
ASX:FGR
Watchlist
Price: 0.071 AUD 2.9% Market Closed
Market Cap: 62.5m AUD

Relative Value

The Relative Value of one FGR stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.071 AUD, First Graphene 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.

FGR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
1
Median 3Y
81.3
Median 5Y
103.5
Industry
1.5
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-12.2
Industry
20.8
vs History
vs Industry
Median 3Y
-18.1
Median 5Y
-21.8
Industry
13.5
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-25.9
Industry
22
vs History
36
vs Industry
3
Median 3Y
9.3
Median 5Y
12.5
Industry
1.7
vs History
44
vs Industry
1
Median 3Y
81.9
Median 5Y
104
Industry
1.7
vs History
52
vs Industry
2
Median 3Y
329.5
Median 5Y
624.8
Industry
7.2
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-15.1
Industry
12.9
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-15.1
Industry
17.4
vs History
vs Industry
Median 3Y
-18.1
Median 5Y
-20.8
Industry
14.9
vs History
vs Industry
Median 3Y
-17.4
Median 5Y
-19.6
Industry
21.2
vs History
46
vs Industry
5
Median 3Y
7.7
Median 5Y
11.6
Industry
1.3

Multiples Across Competitors

FGR Competitors Multiples
First Graphene Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
First Graphene Ltd
ASX:FGR
62.5m AUD 133.4 -11.4 -14.7 -14.7
US
Sherwin-Williams Co
NYSE:SHW
81.3B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
74.4B USD 4.7 37.5 21.4 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.5 18.3 8.7 11.9
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.5 18.1 22.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
240B CNY 1.3 21.6 21.3 21.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.7 68.2 42.1 51.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.7 11
CH
DSM-Firmenich AG
AEX:DSFIR
18.2B EUR 1.4 73 10.8 36.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
First Graphene Ltd
ASX:FGR
Average EV/EBITDA: 19.2
Negative Multiple: -14.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.4
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
4%
2.2
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.1
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
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
First Graphene Ltd
ASX:FGR
Average EV/EBIT: 26
Negative Multiple: -14.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.7
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.9
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.8
5%
4.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
51.8
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
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.7
36%
1