Washington H Soul Pattinson and Company Ltd
ASX:SOL

Watchlist Manager
Washington H Soul Pattinson and Company Ltd Logo
Washington H Soul Pattinson and Company Ltd
ASX:SOL
Watchlist
Price: 35.62 AUD 1.25% Market Closed
Market Cap: 13.5B AUD

Relative Value

The Relative Value of one SOL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 35.62 AUD, Washington H Soul Pattinson and Company 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.

SOL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
11
Median 3Y
22.5
Median 5Y
6.8
Industry
1.4
Forward
9.7
vs History
7
vs Industry
9
Median 3Y
21.8
Median 5Y
16.8
Industry
12.2
Forward
30.2
vs History
7
vs Industry
5
Median 3Y
25
Median 5Y
17.1
Industry
5.2
vs History
31
vs Industry
9
Median 3Y
26
Median 5Y
16.2
Industry
11
vs History
44
vs Industry
30
Median 3Y
1.4
Median 5Y
1.4
Industry
1.3
vs History
33
vs Industry
12
Median 3Y
21.5
Median 5Y
6.7
Industry
2.1
Forward
9.6
vs History
26
vs Industry
5
Median 3Y
75.4
Median 5Y
21.4
Industry
5.3
vs History
vs Industry
4
Median 3Y
-90.9
Median 5Y
5.1
Industry
6.8
Forward
23
vs History
vs Industry
4
Median 3Y
-90.9
Median 5Y
5.1
Industry
10.2
Forward
24.3
vs History
7
vs Industry
8
Median 3Y
23.1
Median 5Y
17.2
Industry
7
vs History
7
vs Industry
8
Median 3Y
32.7
Median 5Y
31.2
Industry
11.5
vs History
23
vs Industry
25
Median 3Y
1.3
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

SOL Competitors Multiples
Washington H Soul Pattinson and Company 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
Washington H Soul Pattinson and Company Ltd
ASX:SOL
13.1B AUD 21.3 36 -66.6 -66.6
CN
China Shenhua Energy Co Ltd
SSE:601088
793.4B CNY 2.7 15.4 11.1 11.1
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
844.5T IDR 18.1 209 133.4 133.4
ZA
Exxaro Resources Ltd
JSE:EXX
41.5B Zac 0 0 0 0
CA
Cameco Corp
NYSE:CCJ
41.7B USD 16.6 109.1 61.4 91.8
ID
Bayan Resources Tbk PT
IDX:BYAN
576.7T IDR 10.1 42 31.5 31.5
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
208.9B CNY 1.2 9.1 7.2 7.2
IN
Coal India Ltd
NSE:COALINDIA
2.4T INR 6.6 7.6 10.2 20.9
CN
China Coal Energy Co Ltd
SSE:601898
171.3B CNY 1.1 10 8.6 8.6
CN
Yankuang Energy Group Co Ltd
SSE:600188
134.7B CNY 1 13.3 12.8 12.8
ID
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
286.7T IDR 272 412.5 1 956 813.6 -16 643 929.4 -16 643 929.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Washington H Soul Pattinson and Company Ltd
ASX:SOL
Average EV/EBITDA: 34.5
Negative Multiple: -66.6
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.1
6%
1.8
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
133.4
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
C
Cameco Corp
NYSE:CCJ
61.4
43%
1.4
ID
Bayan Resources Tbk PT
IDX:BYAN
31.5
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.2
5%
1.4
IN
Coal India Ltd
NSE:COALINDIA
10.2
74%
0.1
CN
China Coal Energy Co Ltd
SSE:601898
8.6
8%
1.1
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.8
16%
0.8
ID
P
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
Negative Multiple: -16 643 929.4 N/A N/A