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

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

vs History
92
vs Industry
3
Median 3Y
36.2
Median 5Y
47.2
Industry
1.4
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-8
Industry
20.9
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-13.4
Industry
13.1
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-6.1
Industry
20.8
vs History
44
vs Industry
4
Median 3Y
10.2
Median 5Y
9.8
Industry
1.6
vs History
88
vs Industry
4
Median 3Y
33.8
Median 5Y
39.6
Industry
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-13.1
Industry
12.6
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-13.1
Industry
17.1
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-12.9
Industry
14.2
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-6.6
Industry
20.2
vs History
60
vs Industry
1
Median 3Y
14.4
Median 5Y
21.3
Industry
1.3

Multiples Across Competitors

HZR Competitors Multiples
Hazer Group Ltd Competitors

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