Flugger group A/S
CSE:FLUG B

Watchlist Manager
Flugger group A/S Logo
Flugger group A/S
CSE:FLUG B
Watchlist
Price: 328 DKK
Market Cap: kr965.2m

Multiples-Based Value

The Multiples-Based Value of one FLUG B stock under the Base Case scenario is 836.85 DKK. Compared to the current market price of 328 DKK, Flugger group A/S is Undervalued by 61%.

Multiples-Based 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.

FLUG B Multiples-Based Value
Base Case
836.85 DKK
Undervaluation 61%
Multiples-Based Value
Price kr328
Worst Case
Base Case
Best Case

Multiples Across Competitors

FLUG B Competitors Multiples
Flugger group A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Flugger group A/S
CSE:FLUG B
977.5m DKK 0.4 16.9 4.9 14
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 2 -8.8 11.1 33.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 6.5 41.8 -84.7 -84.7
US
Dow Inc
NYSE:DOW
29.7B USD 0.7 -11.3 14.2 179.6
UK
LyondellBasell Industries NV
NYSE:LYB
25.9B USD 0.9 -34.4 15.7 41.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
160.1B CNY 0.7 23 20.7 20.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
361.6T IDR 3.3 21.1 -44.5 -44.5
TW
Nan Ya Plastics Corp
TWSE:1303
638.4B TWD 2.5 141.3 27 191
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
124.2B CNY 0.4 168.6 29.3 29.3
KR
LG Chem Ltd
KRX:051910
25.3T KRW 0.6 -13.9 6.2 33.7
US
Westlake Corp
NYSE:WLK
15.8B USD 1.4 -10.5 18.6 -85
P/E Multiple
Earnings Growth PEG
DK
Flugger group A/S
CSE:FLUG B
Average P/E: 68.8
16.9
20%
0.8
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
Negative Multiple: -8.8 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
41.8
N/A N/A
US
Dow Inc
NYSE:DOW
Negative Multiple: -11.3 N/A N/A
UK
LyondellBasell Industries NV
NYSE:LYB
Negative Multiple: -34.4 N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
23
17%
1.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
21.1
N/A N/A
TW
Nan Ya Plastics Corp
TWSE:1303
141.3
99%
1.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
168.6
82%
2.1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -13.9 N/A N/A
US
Westlake Corp
NYSE:WLK
Negative Multiple: -10.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Flugger group A/S
CSE:FLUG B
Average EV/EBITDA: 16.4
4.9
6%
0.8
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.1
N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -84.7 N/A N/A
US
Dow Inc
NYSE:DOW
14.2
19%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
15.7
20%
0.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
20.7
32%
0.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -44.5 N/A N/A
TW
Nan Ya Plastics Corp
TWSE:1303
27
23%
1.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
29.3
70%
0.4
KR
LG Chem Ltd
KRX:051910
6.2
25%
0.2
US
Westlake Corp
NYSE:WLK
18.6
29%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Flugger group A/S
CSE:FLUG B
Average EV/EBIT: 68
14
14%
1
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
33.9
25%
1.4
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -84.7 N/A N/A
US
Dow Inc
NYSE:DOW
179.6
111%
1.6
UK
LyondellBasell Industries NV
NYSE:LYB
41.9
44%
1
CN
Hengli Petrochemical Co Ltd
SSE:600346
20.7
14%
1.5
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -44.5 N/A N/A
TW
Nan Ya Plastics Corp
TWSE:1303
191
113%
1.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
29.3
20%
1.5
KR
LG Chem Ltd
KRX:051910
33.7
92%
0.4
US
Westlake Corp
NYSE:WLK
Negative Multiple: -85 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett