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 -0.61% Market Closed
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
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
534.2T IDR 4.5 28.9 -59.7 -59.7
US
Dow Inc
NYSE:DOW
28B USD 0.7 -10.6 13.7 172.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
164.9B CNY 0.8 23.7 21.1 21.1
UK
LyondellBasell Industries NV
NYSE:LYB
23.7B USD 0.8 -31.6 14.7 39.3
TW
Nan Ya Plastics Corp
TWSE:1303
675.7B TWD 2.6 149.5 28.4 201
KR
LG Chem Ltd
KRX:051910
27.9T KRW 0.6 -15.3 6.6 35.8
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
126.4B CNY 0.4 171.6 29.5 29.5
US
Westlake Corp
NYSE:WLK
15.1B USD 1.4 -10.1 17.9 -82
P/E Multiple
Earnings Growth PEG
DK
Flugger group A/S
CSE:FLUG B
Average P/E: 72.1
16.9
19%
0.9
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
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
28.9
N/A N/A
US
Dow Inc
NYSE:DOW
Negative Multiple: -10.6 N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
23.7
17%
1.4
UK
LyondellBasell Industries NV
NYSE:LYB
Negative Multiple: -31.6 N/A N/A
TW
Nan Ya Plastics Corp
TWSE:1303
149.5
138%
1.1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -15.3 N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
171.6
82%
2.1
US
Westlake Corp
NYSE:WLK
Negative Multiple: -10.1 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
8%
0.6
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.1
14%
0.8
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -84.7 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -59.7 N/A N/A
US
Dow Inc
NYSE:DOW
13.7
21%
0.7
CN
Hengli Petrochemical Co Ltd
SSE:600346
21.1
32%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
14.7
22%
0.7
TW
Nan Ya Plastics Corp
TWSE:1303
28.4
32%
0.9
KR
LG Chem Ltd
KRX:051910
6.6
23%
0.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
29.5
70%
0.4
US
Westlake Corp
NYSE:WLK
17.9
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Flugger group A/S
CSE:FLUG B
Average EV/EBIT: 68.4
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
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -59.7 N/A N/A
US
Dow Inc
NYSE:DOW
172.6
111%
1.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
21.1
14%
1.5
UK
LyondellBasell Industries NV
NYSE:LYB
39.3
44%
0.9
TW
Nan Ya Plastics Corp
TWSE:1303
201
113%
1.8
KR
LG Chem Ltd
KRX:051910
35.8
92%
0.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
29.5
20%
1.5
US
Westlake Corp
NYSE:WLK
Negative Multiple: -82 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