Hazer Group Ltd
ASX:HZR

Watchlist Manager
Hazer Group Ltd Logo
Hazer Group Ltd
ASX:HZR
Watchlist
Price: 0.425 AUD -6.59% Market Closed
Market Cap: AU$111.2m

Relative Value

The Relative Value of one HZR stock under the Base Case scenario is 0.052 AUD. Compared to the current market price of 0.425 AUD, Hazer Group Ltd is Overvalued by 88%.

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.

HZR Relative Value
Base Case
0.052 AUD
Overvaluation 88%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HZR Competitors Multiples
Hazer Group 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
Hazer Group Ltd
ASX:HZR
107.7m AUD 12.6 -14.1 -12.8 -12.8
US
Sherwin-Williams Co
NYSE:SHW
89.9B USD 3.8 35 22.5 26.4
US
Ecolab Inc
NYSE:ECL
81.2B USD 5.1 41 23.3 31.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.7T JPY 3.8 20 9.5 13.2
CN
Wanhua Chemical Group Co Ltd
SSE:600309
261.7B CNY 1.5 24.6 21.1 21.1
CH
Givaudan SA
SIX:GIVN
28.5B CHF 3.8 25.9 17.6 22.2
US
PPG Industries Inc
NYSE:PPG
28.1B USD 2 28.3 12.6 15.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.6 59.9 35.9 44
CH
Sika AG
F:SIKA
19.9B EUR 1.3 11.9 8.7 10.9
CH
DSM-Firmenich AG
AEX:DSFIR
18.3B EUR 1.4 73.3 10.1 35.8
P/E Multiple
Earnings Growth PEG
AU
Hazer Group Ltd
ASX:HZR
Average P/E: 37.5
Negative Multiple: -14.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
35
15%
2.3
US
Ecolab Inc
NYSE:ECL
41
9%
4.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
20
7%
2.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
24.6
13%
1.9
CH
Givaudan SA
SIX:GIVN
25.9
6%
4.3
US
PPG Industries Inc
NYSE:PPG
28.3
21%
1.3
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
59.9
16%
3.7
CH
Sika AG
F:SIKA
11.9
5%
2.4
CH
D
DSM-Firmenich AG
AEX:DSFIR
73.3
67%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBITDA: 19
Negative Multiple: -12.8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.5
7%
3.2
US
Ecolab Inc
NYSE:ECL
23.3
9%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.5
4%
2.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.1
33%
0.6
CH
Givaudan SA
SIX:GIVN
17.6
5%
3.5
US
PPG Industries Inc
NYSE:PPG
12.6
4%
3.1
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
35.9
11%
3.3
CH
Sika AG
F:SIKA
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.1
7%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBIT: 25.8
Negative Multiple: -12.8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.4
10%
2.6
US
Ecolab Inc
NYSE:ECL
31.2
12%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
13.2
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.1
8%
2.6
CH
Givaudan SA
SIX:GIVN
22.2
5%
4.4
US
PPG Industries Inc
NYSE:PPG
15.5
5%
3.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
44
11%
4
CH
Sika AG
F:SIKA
10.9
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
35.8
36%
1