Hazer Group Ltd
ASX:HZR

Watchlist Manager
Hazer Group Ltd Logo
Hazer Group Ltd
ASX:HZR
Watchlist
Price: 0.395 AUD Market Closed
Market Cap: 91.1m 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 0.053 AUD. Compared to the current market price of 0.395 AUD, Hazer Group Ltd is Overvalued by 87%.

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
0.053 AUD
Overvaluation 87%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

22.8
P/S
P/S
Price to Sales
22.8
vs History
82
vs Industry
3
Median 3Y
40.8
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
-6.9
Median 5Y
-8.4
Industry
20.5
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-18.8
Median 5Y
-13.4
Industry
13
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
20.6
More Details
11.2
P/B
P/B
Price to Book Value
11.2
vs History
31
vs Industry
4
Median 3Y
10.3
Median 5Y
9.6
Industry
1.6
More Details
21
EV/S
EV/S
Enterprise Value to Sales
21
vs History
79
vs Industry
4
Median 3Y
38.3
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
6.8
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-13.1
Industry
12.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-13.1
Industry
16.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-12.9
Industry
13.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-6.6
Industry
19.8
More Details
17.9
EV/IC
EV/IC
Enterprise Value to IC
17.9
vs History
57
vs Industry
1
Median 3Y
14.4
Median 5Y
22.1
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
91m AUD 22.8 -6.9 -5.9 -5.9
US
Sherwin-Williams Co
NYSE:SHW
89.9B USD 3.9 33.6 22.5 26.2
US
Ecolab Inc
NYSE:ECL
75.3B USD 4.8 35.8 22.6 30.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.6 17 7.4 9.8
CH
Givaudan SA
SIX:GIVN
38.1B CHF 5.1 34.9 23.4 29.4
CH
DSM-Firmenich AG
AEX:DSFIR
26B EUR 2 104 13.9 49.5
US
Dupont De Nemours Inc
NYSE:DD
27.9B USD 2.2 -372.3 9.4 14.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.4 59.1 35.5 42.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
25.2B USD 1.7 23.1 12.6 15.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
170B CNY 0.9 14.2 15.8 15.8
P/E Multiple
Earnings Growth PEG
AU
Hazer Group Ltd
ASX:HZR
Average P/E: 41.8
Negative Multiple: -6.9 		N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
33.6
12%
2.8
US
Ecolab Inc
NYSE:ECL
35.8
9%
4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
17
N/A N/A
CH
Givaudan SA
SIX:GIVN
34.9
8%
4.4
CH
D
DSM-Firmenich AG
AEX:DSFIR
104
77%
1.4
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -372.3
46%
N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
59.1
16%
3.7
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
23.1
24%
1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
14.2
13%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBITDA: 19.2
Negative Multiple: -5.9 		N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.5
9%
2.5
US
Ecolab Inc
NYSE:ECL
22.6
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7.4
6%
1.2
CH
Givaudan SA
SIX:GIVN
23.4
6%
3.9
CH
D
DSM-Firmenich AG
AEX:DSFIR
13.9
11%
1.3
US
Dupont De Nemours Inc
NYSE:DD
9.4
8%
1.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
35.5
10%
3.6
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
12.6
5%
2.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.8
31%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBIT: 27.2
Negative Multiple: -5.9 		N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.2
10%
2.6
US
Ecolab Inc
NYSE:ECL
30.5
11%
2.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.8
N/A N/A
CH
Givaudan SA
SIX:GIVN
29.4
7%
4.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
49.5
412%
0.1
US
Dupont De Nemours Inc
NYSE:DD
14.5
18%
0.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.8
10%
4.3
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
15.9
6%
2.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.8
8%
2

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 258,700+ 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.