Titomic Ltd
ASX:TTT

Watchlist Manager
Titomic Ltd Logo
Titomic Ltd
ASX:TTT
Watchlist
Price: 0.21 AUD Market Closed
Market Cap: 322.8m AUD

Relative Value

The Relative Value of one TTT stock under the Base Case scenario is 0.13 AUD. Compared to the current market price of 0.21 AUD, Titomic Ltd is Overvalued by 40%.

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.

TTT Relative Value
Base Case
0.13 AUD
Overvaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
1
Median 3Y
34.2
Median 5Y
48.5
Industry
1.5
Forward
10
vs History
vs Industry
Median 3Y
-15.5
Median 5Y
-20.9
Industry
20.6
Forward
-46.2
vs History
vs Industry
Median 3Y
-20.9
Median 5Y
-35.8
Industry
13.3
vs History
vs Industry
Median 3Y
-17
Median 5Y
-33.4
Industry
21.6
vs History
66
vs Industry
2
Median 3Y
21.8
Median 5Y
32.7
Industry
1.7
vs History
68
vs Industry
1
Median 3Y
34.5
Median 5Y
45.9
Industry
1.7
Forward
10.1
vs History
38
vs Industry
1
Median 3Y
127.8
Median 5Y
173.6
Industry
7.2
vs History
vs Industry
Median 3Y
-16.6
Median 5Y
-23.9
Industry
12.9
Forward
-64.5
vs History
vs Industry
Median 3Y
-16.6
Median 5Y
-23.9
Industry
17.4
Forward
-49.6
vs History
vs Industry
Median 3Y
-21.1
Median 5Y
-34.5
Industry
14.7
vs History
vs Industry
Median 3Y
-16.2
Median 5Y
-33.8
Industry
21
vs History
82
vs Industry
0
Median 3Y
24
Median 5Y
39.7
Industry
1.3

Multiples Across Competitors

TTT Competitors Multiples
Titomic 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
Titomic Ltd
ASX:TTT
322.8m AUD 34.2 -16.2 -16.6 -16.6
US
Sherwin-Williams Co
NYSE:SHW
79.7B USD 3.4 31 20.9 24.6
US
Ecolab Inc
NYSE:ECL
74.8B USD 4.7 37.7 21.5 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.5 18.2 8.6 11.9
CH
Givaudan SA
SIX:GIVN
28.8B CHF 3.8 26.4 18 22.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
237.2B CNY 1.3 21.4 21.2 21.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 69.1 42.7 52.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11
US
PPG Industries Inc
NYSE:PPG
23.1B USD 1.6 23.2 10.6 13.1
CH
DSM-Firmenich AG
AEX:DSFIR
18.3B EUR 1.4 73.3 10.9 36.9
P/E Multiple
Earnings Growth PEG
AU
Titomic Ltd
ASX:TTT
Average P/E: 36.7
Negative Multiple: -16.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31
10%
3.1
US
Ecolab Inc
NYSE:ECL
37.7
9%
4.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18.2
9%
2
CH
Givaudan SA
SIX:GIVN
26.4
7%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.4
12%
1.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
69.1
15%
4.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
CH
Sika AG
F:SIKA
12
6%
2
US
PPG Industries Inc
NYSE:PPG
23.2
22%
1.1
CH
D
DSM-Firmenich AG
AEX:DSFIR
73.3
68%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Titomic Ltd
ASX:TTT
Average EV/EBITDA: 19.2
Negative Multiple: -16.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
20.9
7%
3
US
Ecolab Inc
NYSE:ECL
21.5
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.6
5%
1.7
CH
Givaudan SA
SIX:GIVN
18
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.2
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.7
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
CH
Sika AG
F:SIKA
8.8
4%
2.2
US
PPG Industries Inc
NYSE:PPG
10.6
4%
2.7
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.9
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Titomic Ltd
ASX:TTT
Average EV/EBIT: 26
Negative Multiple: -16.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
24.6
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.9
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.9
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.6
6%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.2
8%
2.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.5
11%
4.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
CH
Sika AG
F:SIKA
11
5%
2.2
US
PPG Industries Inc
NYSE:PPG
13.1
5%
2.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.9
36%
1