Titomic Ltd
ASX:TTT

Watchlist Manager
Titomic Ltd Logo
Titomic Ltd
ASX:TTT
Watchlist
Price: 0.3 AUD 3.45% Market Closed
Market Cap: 397.7m AUD

Relative Value

The Relative Value of one TTT stock under the Base Case scenario is 0.09 AUD. Compared to the current market price of 0.3 AUD, Titomic Ltd is Overvalued by 69%.

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
0.09 AUD
Overvaluation 69%
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
1.4
Forward
43.8
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-6.3
Industry
20.8
Forward
-29.7
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9.2
Industry
13
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-8.4
Industry
20.7
vs History
19
vs Industry
2
Median 3Y
13.3
Median 5Y
6.8
Industry
1.6
vs History
11
vs Industry
1
Median 3Y
16.2
Median 5Y
24.9
Industry
1.6
Forward
41.6
vs History
0
vs Industry
1
Median 3Y
45.6
Median 5Y
57.5
Industry
6.8
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.1
Industry
12.5
Forward
-25
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.1
Industry
16.9
Forward
-25
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-8.7
Industry
14.1
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-8
Industry
20.2
vs History
1
vs Industry
0
Median 3Y
11.8
Median 5Y
9.1
Industry
1.2

Multiples Across Competitors

TTT Competitors Multiples
Titomic Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Titomic Ltd
ASX:TTT
397.7m AUD 53.4 -31.7 -33.2 -33.2
US
Sherwin-Williams Co
NYSE:SHW
83.6B USD 3.6 31.2 21 24.5
US
Ecolab Inc
NYSE:ECL
74.1B USD 4.7 35.2 22.2 30
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.6T JPY 3.4 16.2 7 9.2
CH
Givaudan SA
SIX:GIVN
36.9B CHF 5 33.9 22.7 28.5
CH
DSM-Firmenich AG
AEX:DSFIR
24.9B EUR 1.9 99.5 13.4 47.5
US
Dupont De Nemours Inc
NYSE:DD
27.7B USD 2.2 -368.8 9.3 14.4
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.5 59.8 35.9 43.3
US
PPG Industries Inc
NYSE:PPG
24.7B USD 1.6 22.7 12.4 15.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
167B CNY 0.9 14 15.7 15.7
P/E Multiple
Earnings Growth PEG
AU
Titomic Ltd
ASX:TTT
Average P/E: 40.8
Negative Multiple: -31.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.2
12%
2.6
US
Ecolab Inc
NYSE:ECL
35.2
9%
3.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
16.2
N/A N/A
CH
Givaudan SA
SIX:GIVN
33.9
8%
4.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
99.5
77%
1.3
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -368.8
47%
N/A
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
59.8
14%
4.3
US
PPG Industries Inc
NYSE:PPG
22.7
24%
0.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
14
13%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Titomic Ltd
ASX:TTT
Average EV/EBITDA: 18.8
Negative Multiple: -33.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21
9%
2.3
US
Ecolab Inc
NYSE:ECL
22.2
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7
6%
1.2
CH
Givaudan SA
SIX:GIVN
22.7
6%
3.8
CH
D
DSM-Firmenich AG
AEX:DSFIR
13.4
11%
1.2
US
Dupont De Nemours Inc
NYSE:DD
9.3
8%
1.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
35.9
10%
3.6
US
PPG Industries Inc
NYSE:PPG
12.4
5%
2.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.7
31%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Titomic Ltd
ASX:TTT
Average EV/EBIT: 26.7
Negative Multiple: -33.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
24.5
10%
2.5
US
Ecolab Inc
NYSE:ECL
30
11%
2.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.2
N/A N/A
CH
Givaudan SA
SIX:GIVN
28.5
7%
4.1
CH
D
DSM-Firmenich AG
AEX:DSFIR
47.5
412%
0.1
US
Dupont De Nemours Inc
NYSE:DD
14.4
18%
0.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
43.3
10%
4.3
US
PPG Industries Inc
NYSE:PPG
15.7
6%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.7
8%
2