DXCO3 Relative Valuation - Dexco SA

Watchlist Manager

Watchlist

Price: 5.55 BRL -2.12% Market Closed

Market Cap: R$4.6B

Relative Value

The Relative Value of one DXCO3 stock under the Base Case scenario is 10.24 BRL. Compared to the current market price of 5.55 BRL, Dexco SA is Undervalued by 46%.

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.

What is Relative Valuation?

How is Relative Value calculated?

DXCO3 Relative Value

Base Case

Undervaluation 46%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
BR		Dexco SA BOVESPA:DXCO3	4.5B BRL	0.5	23.4	5.2	22.7
SE		Svenska Cellulosa SCA AB STO:SCA B	86.7B SEK	4.3	27.4	20.8	37.6
US		Louisiana-Pacific Corp NYSE:LPX	6.5B USD	2.3	30.2	13.7	19.4
CA		West Fraser Timber Co Ltd TSX:WFG	7.9B CAD	1	-23.3	19.3	-22.2
CN		Chengxin Lithium Group Co Ltd SZSE:002240	35.6B CNY	8.5	-39	-54.3	-54.3
CA		Stella-Jones Inc TSX:SJ	5.4B CAD	1.6	16	10.9	14
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	19.8B CNY	14.1	-183.2	-362	-362
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	14.4B CNY	1.6	19.7	20.8	20.8
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	172.3B INR	3.4	72.8	29.8	40.2
CA		Canfor Corp TSX:CFP	1.7B CAD	0.3	-3.7	36.4	-7.4
ZA	Y	York Timber Holdings Ltd JSE:YRK	1B ZAR	0.5	3.2	9.6	33.1

				Revenue Growth	P/S to Growth
BR		Dexco SA BOVESPA:DXCO3	Average P/S: 3.5 0.5	4%	0.1
SE		Svenska Cellulosa SCA AB STO:SCA B	4.3	5%	0.9
US		Louisiana-Pacific Corp NYSE:LPX	2.3	3%	0.8
CA		West Fraser Timber Co Ltd TSX:WFG	1	3%	0.3
CN		Chengxin Lithium Group Co Ltd SZSE:002240	8.5	29%	0.3
CA		Stella-Jones Inc TSX:SJ	1.6	5%	0.3
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	14.1	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	1.6	4%	0.4
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	3.4	16%	0.2
CA		Canfor Corp TSX:CFP	0.3	4%	0.1
ZA	Y	York Timber Holdings Ltd JSE:YRK	0.5	N/A	N/A

				Earnings Growth	PEG
BR		Dexco SA BOVESPA:DXCO3	Average P/E: 27.5 23.4	36%	0.6
SE		Svenska Cellulosa SCA AB STO:SCA B	27.4	12%	2.3
US		Louisiana-Pacific Corp NYSE:LPX	30.2	-6%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -23.3	N/A	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -39	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	16	6%	2.7
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -183.2	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	19.7	18%	1.1
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	72.8	49%	1.5
CA		Canfor Corp TSX:CFP	Negative Multiple: -3.7	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	3.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
BR		Dexco SA BOVESPA:DXCO3	Average EV/EBITDA: 18.5 5.2	5%	1
SE		Svenska Cellulosa SCA AB STO:SCA B	20.8	22%	0.9
US		Louisiana-Pacific Corp NYSE:LPX	13.7	-1%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	19.3	16%	1.2
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -54.3	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	10.9	4%	2.7
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -362	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	20.8	19%	1.1
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	29.8	29%	1
CA		Canfor Corp TSX:CFP	36.4	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	9.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
BR		Dexco SA BOVESPA:DXCO3	Average EV/EBIT: 26.8 22.7	35%	0.6
SE		Svenska Cellulosa SCA AB STO:SCA B	37.6	32%	1.2
US		Louisiana-Pacific Corp NYSE:LPX	19.4	-4%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -22.2	73%	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -54.3	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	14	3%	4.7
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -362	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	20.8	16%	1.3
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	40.2	32%	1.3
CA		Canfor Corp TSX:CFP	Negative Multiple: -7.4	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	33.1	N/A	N/A

Dexco SA
BOVESPA:DXCO3

Relative Value

Valuation Multiples

Multiples Across Competitors

DXCO3 Competitors Multiples
Dexco SA Competitors

See Also

Company

Help

Tools

Stocks

Dexco SA BOVESPA:DXCO3

Relative Value

Valuation Multiples

Multiples Across Competitors

DXCO3 Competitors Multiples Dexco SA Competitors

See Also

Company

Help

Tools

Stocks

Dexco SA
BOVESPA:DXCO3

DXCO3 Competitors Multiples
Dexco SA Competitors