Dexxos Participacoes SA
BOVESPA:DEXP3

Watchlist Manager
Dexxos Participacoes SA Logo
Dexxos Participacoes SA
BOVESPA:DEXP3
Watchlist
Price: 8.91 BRL 1.71% Market Closed
Market Cap: 922.5m BRL

Relative Value

The Relative Value of one DEXP3 stock under the Base Case scenario is 12.32 BRL. Compared to the current market price of 8.91 BRL, Dexxos Participacoes SA is Undervalued by 28%.

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.

DEXP3 Relative Value
Base Case
12.32 BRL
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
77
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
Forward
0.5
vs History
30
vs Industry
66
Median 3Y
6
Median 5Y
5.7
Industry
20.6
Forward
6.3
vs History
14
vs Industry
60
Median 3Y
4.5
Median 5Y
5.3
Industry
13.3
vs History
vs Industry
19
Median 3Y
4.3
Median 5Y
4.5
Industry
22.2
vs History
84
vs Industry
65
Median 3Y
1.2
Median 5Y
1.3
Industry
1.7
vs History
53
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
1.7
Forward
0.4
vs History
33
vs Industry
78
Median 3Y
2.2
Median 5Y
2.3
Industry
7.1
vs History
20
vs Industry
70
Median 3Y
2.9
Median 5Y
2.9
Industry
12.9
Forward
3.2
vs History
19
vs Industry
68
Median 3Y
3.3
Median 5Y
3.2
Industry
17.4
Forward
3.6
vs History
17
vs Industry
66
Median 3Y
3.8
Median 5Y
4.8
Industry
14.6
vs History
vs Industry
41
Median 3Y
2.8
Median 5Y
2.2
Industry
20.9
vs History
61
vs Industry
69
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

DEXP3 Competitors Multiples
Dexxos Participacoes SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Dexxos Participacoes SA
BOVESPA:DEXP3
964.1m BRL 0.5 6.2 3.3 3.7
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 -33.9 11.5 68.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 8.1 25.7 189.4 189.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
609.9T IDR 6.5 20.7 153.2 153.2
ID
Barito Pacific Tbk PT
IDX:BRPT
348.6T IDR 3.3 34.3 417.9 417.9
KR
LG Chem Ltd
KRX:051910
29.5T KRW 0.6 -28 7.4 39.3
CN
Hengli Petrochemical Co Ltd
SSE:600346
133.3B CNY 0.6 19.2 21.6 21.6
US
Dow Inc
NYSE:DOW
17.5B USD 0.4 -15.3 8.9 57.6
TW
Nan Ya Plastics Corp
TWSE:1303
487B TWD 1.8 -4 467.6 25.5 289
CN
Zhejiang Juhua Co Ltd
SSE:600160
99.3B CNY 3.7 25.1 20.6 20.6
UK
LyondellBasell Industries NV
NYSE:LYB
14.6B USD 0.4 -12 9 19.5
P/E Multiple
Earnings Growth PEG
BR
Dexxos Participacoes SA
BOVESPA:DEXP3
Average P/E: 21.9
6.2
3%
2.1
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
Negative Multiple: -33.9
73%
N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
25.7
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
20.7
N/A N/A
ID
Barito Pacific Tbk PT
IDX:BRPT
34.3
21%
1.6
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -28 N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.2
16%
1.2
US
Dow Inc
NYSE:DOW
Negative Multiple: -15.3
-22%
N/A
TW
Nan Ya Plastics Corp
TWSE:1303
Negative Multiple: -4 467.6
68%
N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
25.1
44%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
Negative Multiple: -12
5%
N/A