Hazer Group Ltd
ASX:HZR

Watchlist Manager
Hazer Group Ltd Logo
Hazer Group Ltd
ASX:HZR
Watchlist
Price: 0.36 AUD
Market Cap: 83m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HZR stock under the Base Case scenario is 0.05 AUD. Compared to the current market price of 0.36 AUD, Hazer Group Ltd is Overvalued by 86%.

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
0.05 AUD
Overvaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

20.8
P/S
P/S
Price to Sales
20.8
vs History
92
vs Industry
3
Median 3Y
36.2
Median 5Y
47.2
Industry
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-8
Industry
20.9
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-13.4
Industry
13.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-6.1
Industry
20.8
More Details
10.2
P/B
P/B
Price to Book Value
10.2
vs History
44
vs Industry
4
Median 3Y
10.2
Median 5Y
9.8
Industry
1.6
More Details
18.9
EV/S
EV/S
Enterprise Value to Sales
18.9
vs History
88
vs Industry
4
Median 3Y
33.8
Median 5Y
39.6
Industry
1.6
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-13.1
Industry
12.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-13.1
Industry
17.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-12.9
Industry
14.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-6.6
Industry
20.2
More Details
16.2
EV/IC
EV/IC
Enterprise Value to IC
16.2
vs History
60
vs Industry
1
Median 3Y
14.4
Median 5Y
21.3
Industry
1.3
More Details

Multiples Across Competitors

HZR Competitors Multiples
Hazer Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Hazer Group Ltd
ASX:HZR
82.9m AUD 20.8 -6.3 -5.3 -5.3
JP
JSR Corp
TSE:4185
601.9T JPY 1 487.5 -108 426.4 16 236.1 169 298.1
US
Sherwin-Williams Co
NYSE:SHW
84.2B USD 3.7 31.4 21.2 24.7
US
Ecolab Inc
NYSE:ECL
74.9B USD 4.8 35.6 22.4 30.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7T JPY 3.4 16.3 7 9.3
CH
Givaudan SA
SIX:GIVN
38B CHF 5.1 34.9 23.4 29.3
CH
DSM-Firmenich AG
AEX:DSFIR
25.6B EUR 2 102.3 13.7 48.8
US
Dupont De Nemours Inc
NYSE:DD
28B USD 2.2 -372.7 9.4 14.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.1T INR 6.3 57.9 34.8 42
US
PPG Industries Inc
NYSE:PPG
24.1B USD 1.6 22.2 12.2 15.4
P/E Multiple
Earnings Growth PEG
AU
Hazer Group Ltd
ASX:HZR
Average P/E: 44.4
Negative Multiple: -6.3 		N/A N/A
JP
JSR Corp
TSE:4185
Negative Multiple: -108 426.4 N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.4
12%
2.6
US
Ecolab Inc
NYSE:ECL
35.6
9%
4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
16.3
N/A N/A
CH
Givaudan SA
SIX:GIVN
34.9
8%
4.4
CH
D
DSM-Firmenich AG
AEX:DSFIR
102.3
77%
1.3
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -372.7
46%
N/A
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
57.9
14%
4.1
US
PPG Industries Inc
NYSE:PPG
22.2
24%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBITDA: 1 640.9
Negative Multiple: -5.3 		N/A N/A
JP
JSR Corp
TSE:4185
16 236.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.2
9%
2.4
US
Ecolab Inc
NYSE:ECL
22.4
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7
6%
1.2
CH
Givaudan SA
SIX:GIVN
23.4
6%
3.9
CH
D
DSM-Firmenich AG
AEX:DSFIR
13.7
11%
1.2
US
Dupont De Nemours Inc
NYSE:DD
9.4
8%
1.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
34.8
10%
3.5
US
PPG Industries Inc
NYSE:PPG
12.2
5%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBIT: 16 955
Negative Multiple: -5.3 		N/A N/A
JP
JSR Corp
TSE:4185
169 298.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
24.7
10%
2.5
US
Ecolab Inc
NYSE:ECL
30.3
11%
2.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.3
N/A N/A
CH
Givaudan SA
SIX:GIVN
29.3
7%
4.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
48.8
412%
0.1
US
Dupont De Nemours Inc
NYSE:DD
14.5
18%
0.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
42
10%
4.2
US
PPG Industries Inc
NYSE:PPG
15.4
6%
2.6

See Also

Summary
HZR intrinsic value, competitors valuation, and company profile.
DCF Valuation
HZR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HZR stock valuation using valuation multiples.
Wall Street Estimates
HZR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HZR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 261,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.