FLUG B Relative Valuation - Flugger group A/S

Watchlist Manager

Watchlist

Price: 328 DKK

Market Cap: kr965.2m

	Flugger group A/S CSE:FLUG B	DK

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.

What is relative valuation?

How is Multiples-Based Value calculated?

FLUG B Multiples-Based Value

Base Case

Undervaluation 61%

Multiples-Based Value

Price kr328

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
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	3.2	20.8	-43.8	-43.8
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

			Revenue Growth	P/S to Growth
DK	Flugger group A/S CSE:FLUG B	Average P/S: 1.8 0.4	3%	0.1
SA	Saudi Basic Industries Corporation SJSC SAU:2010	2	4%	0.5
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	6.5	N/A	N/A
US	Dow Inc NYSE:DOW	0.7	3%	0.2
UK	LyondellBasell Industries NV NYSE:LYB	0.9	1%	0.9
CN	Hengli Petrochemical Co Ltd SSE:600346	0.7	1%	0.7
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	3.2	N/A	N/A
TW	Nan Ya Plastics Corp TWSE:1303	2.5	12%	0.2
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	0.4	1%	0.4
KR	LG Chem Ltd KRX:051910	0.6	13%	0
US	Westlake Corp NYSE:WLK	1.4	4%	0.4

			Earnings Growth	PEG
DK	Flugger group A/S CSE:FLUG B	Average P/E: 68.7 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	20.8	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

			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: -43.8	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

			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: -43.8	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

Flugger group A/S
CSE:FLUG B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FLUG B Competitors Multiples
Flugger group A/S Competitors

See Also

Company

Help

Tools

Stocks

Flugger group A/S CSE:FLUG B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FLUG B Competitors Multiples Flugger group A/S Competitors

See Also

Company

Help

Tools

Stocks

Flugger group A/S
CSE:FLUG B

FLUG B Competitors Multiples
Flugger group A/S Competitors