Novozymes A/S
CSE:NZYM B

Watchlist Manager
Novozymes A/S Logo
Novozymes A/S
CSE:NZYM B
Watchlist
Price: 403 DKK -3.93% Market Closed
Market Cap: 165.6B DKK

Relative Value

The Relative Value of one NZYM B stock under the Base Case scenario is 225.09 DKK. Compared to the current market price of 403 DKK, Novozymes A/S is Overvalued by 44%.

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.

NZYM B Relative Value
Base Case
225.09 DKK
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
6
Median 3Y
9.3
Median 5Y
9.3
Industry
1.4
Forward
47.9
vs History
26
vs Industry
12
Median 3Y
54.8
Median 5Y
54.8
Industry
20.4
Forward
317.7
vs History
38
vs Industry
11
Median 3Y
39.9
Median 5Y
39.9
Industry
12.6
vs History
23
vs Industry
12
Median 3Y
59.7
Median 5Y
58.1
Industry
19.8
vs History
47
vs Industry
2
Median 3Y
11.9
Median 5Y
11.9
Industry
1.6
vs History
47
vs Industry
6
Median 3Y
9.4
Median 5Y
9.4
Industry
1.6
Forward
48.9
vs History
46
vs Industry
17
Median 3Y
17.4
Median 5Y
17.4
Industry
6.9
vs History
61
vs Industry
16
Median 3Y
28.9
Median 5Y
31.6
Industry
12.3
vs History
41
vs Industry
15
Median 3Y
37.9
Median 5Y
37.9
Industry
16.8
vs History
38
vs Industry
12
Median 3Y
40.7
Median 5Y
40.7
Industry
13.7
vs History
30
vs Industry
7
Median 3Y
80.6
Median 5Y
80.6
Industry
19.2
vs History
49
vs Industry
5
Median 3Y
6.6
Median 5Y
6.6
Industry
1.3

Multiples Across Competitors

NZYM B Competitors Multiples
Novozymes A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
Sherwin-Williams Co
NYSE:SHW
88.7B USD 3.8 33.1 22.2 25.9
US
Ecolab Inc
NYSE:ECL
73.8B USD 4.7 35.1 22.1 29.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9T JPY 3.5 16.7 7.3 9.6
CH
Givaudan SA
SIX:GIVN
37.4B CHF 5 34.3 23 28.9
CH
DSM-Firmenich AG
AEX:DSFIR
25.3B EUR 2 101.4 13.6 48.3
US
Dupont De Nemours Inc
NYSE:DD
28.5B USD 2.3 -380.4 9.5 14.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.5 60.1 36.2 43.6
US
PPG Industries Inc
NYSE:PPG
25.3B USD 1.7 23.2 12.7 16
CN
Wanhua Chemical Group Co Ltd
SSE:600309
176.3B CNY 1 14.7 16.2 16.2
CH
Sika AG
F:SIKA
19.9B EUR 1.6 14.9 10.3 13.6
P/E Multiple
Earnings Growth PEG
DK
Novozymes A/S
CSE:NZYM B
Average P/E: 38.8
54.8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
33.1
12%
2.8
US
Ecolab Inc
NYSE:ECL
35.1
9%
3.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
16.7
N/A N/A
CH
Givaudan SA
SIX:GIVN
34.3
8%
4.3
CH
D
DSM-Firmenich AG
AEX:DSFIR
101.4
77%
1.3
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -380.4
46%
N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
60.1
16%
3.8
US
PPG Industries Inc
NYSE:PPG
23.2
24%
1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
14.7
13%
1.1
CH
Sika AG
F:SIKA
14.9
10%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Novozymes A/S
CSE:NZYM B
Average EV/EBITDA: 18.4
28.9
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.2
9%
2.5
US
Ecolab Inc
NYSE:ECL
22.1
10%
2.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7.3
N/A N/A
CH
Givaudan SA
SIX:GIVN
23
6%
3.8
CH
D
DSM-Firmenich AG
AEX:DSFIR
13.6
12%
1.1
US
Dupont De Nemours Inc
NYSE:DD
9.5
9%
1.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
36.2
13%
2.8
US
PPG Industries Inc
NYSE:PPG
12.7
6%
2.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.2
N/A N/A
CH
Sika AG
F:SIKA
10.3
8%
1.3