Titomic Ltd
ASX:TTT

Watchlist Manager
Titomic Ltd Logo
Titomic Ltd
ASX:TTT
Watchlist
Price: 0.295 AUD 5.36% Market Closed
Market Cap: 391.1m AUD

Relative Value

The Relative Value of one TTT stock under the Base Case scenario is 0.101 AUD. Compared to the current market price of 0.295 AUD, Titomic Ltd is Overvalued by 66%.

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
0.101 AUD
Overvaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
1
Median 3Y
16.4
Median 5Y
25.6
Industry
1.5
Forward
43
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-6.3
Industry
21.4
Forward
-29.2
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9.2
Industry
13.4
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-8.4
Industry
21.4
vs History
20
vs Industry
2
Median 3Y
13.3
Median 5Y
6.8
Industry
1.7
vs History
12
vs Industry
1
Median 3Y
16.2
Median 5Y
24.9
Industry
1.6
Forward
40.9
vs History
1
vs Industry
1
Median 3Y
45.6
Median 5Y
61.9
Industry
7
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.1
Industry
13
Forward
-24.5
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.1
Industry
17.6
Forward
-24.5
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-8.7
Industry
14.5
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-8
Industry
20.7
vs History
3
vs Industry
0
Median 3Y
12.5
Median 5Y
9.2
Industry
1.3

Multiples Across Competitors

TTT Competitors Multiples
Titomic Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Titomic Ltd
ASX:TTT
391.1m AUD 52.6 -31.1 -32.6 -32.6
US
Sherwin-Williams Co
NYSE:SHW
86.7B USD 3.8 32.4 21.7 25.4
US
Ecolab Inc
NYSE:ECL
76.2B USD 4.9 36.3 22.8 30.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.4T JPY 3.6 17.3 7.7 10.2
CH
Givaudan SA
SIX:GIVN
35.4B CHF 4.8 32.6 21.9 27.5
US
Dupont De Nemours Inc
NYSE:DD
31.1B USD 2.5 -415 10.3 16
CH
DSM-Firmenich AG
AEX:DSFIR
24B EUR 1.9 95.9 12.9 45.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.4T INR 7.1 65.4 39.4 47.5
US
PPG Industries Inc
NYSE:PPG
26.7B USD 1.8 24.5 13.3 16.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
173.6B CNY 1 14.5 16 16
P/E Multiple
Earnings Growth PEG
AU
Titomic Ltd
ASX:TTT
Average P/E: 41.5
Negative Multiple: -31.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
32.4
12%
2.7
US
Ecolab Inc
NYSE:ECL
36.3
9%
4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
17.3
N/A N/A
CH
Givaudan SA
SIX:GIVN
32.6
8%
4.1
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -415
47%
N/A
CH
D
DSM-Firmenich AG
AEX:DSFIR
95.9
77%
1.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
65.4
14%
4.7
US
PPG Industries Inc
NYSE:PPG
24.5
24%
1
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
14.5
13%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Titomic Ltd
ASX:TTT
Average EV/EBITDA: 19.5
Negative Multiple: -32.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.7
9%
2.4
US
Ecolab Inc
NYSE:ECL
22.8
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7.7
6%
1.3
CH
Givaudan SA
SIX:GIVN
21.9
6%
3.6
US
Dupont De Nemours Inc
NYSE:DD
10.3
8%
1.3
CH
D
DSM-Firmenich AG
AEX:DSFIR
12.9
11%
1.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
39.4
10%
3.9
US
PPG Industries Inc
NYSE:PPG
13.3
5%
2.7
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16
31%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Titomic Ltd
ASX:TTT
Average EV/EBIT: 27.4
Negative Multiple: -32.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.4
10%
2.5
US
Ecolab Inc
NYSE:ECL
30.8
11%
2.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.2
N/A N/A
CH
Givaudan SA
SIX:GIVN
27.5
7%
3.9
US
Dupont De Nemours Inc
NYSE:DD
16
18%
0.9
CH
D
DSM-Firmenich AG
AEX:DSFIR
45.9
412%
0.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
47.5
10%
4.7
US
PPG Industries Inc
NYSE:PPG
16.8
6%
2.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16
8%
2