Multiples-Based Value

The Multiples-Based Value of one AHT stock under the Base Case scenario is 68.66 EUR. Compared to the current market price of 45.8 EUR, Ashland Inc is Undervalued by 33%.

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.

AHT Multiples-Based Value
Base Case
68.66 EUR
Undervaluation 33%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AHT Competitors Multiples
Ashland Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Ashland Inc
F:AHT
2.3B EUR 1.5 -4 8.8 18.9
US
Sherwin-Williams Co
NYSE:SHW
79.2B USD 3.4 30.8 20 23.6
US
Ecolab Inc
NYSE:ECL
74.5B USD 4.6 35.9 20.9 27.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.8T JPY 4.5 23.7 11.5 16
JP
Yasuhara Chemical Co Ltd
TSE:4957
10.8T JPY 1 10.5 5.8 7.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
248B CNY 1.4 22.4 19.6 19.6
CH
Givaudan SA
SIX:GIVN
24.5B CHF 3.3 22.8 16.1 20.4
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.5B USD 1.5 14.9 10.4 12.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.1 55.3 33.2 40.7
CH
Sika AG
F:SIKA
19.9B EUR 1.6 17.3 10.2 14.1
P/E Multiple
Earnings Growth PEG
US
Ashland Inc
F:AHT
Average P/E: 28.8
Negative Multiple: -4
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
30.8
14%
2.2
US
Ecolab Inc
NYSE:ECL
35.9
14%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
23.7
7%
3.4
JP
Y
Yasuhara Chemical Co Ltd
TSE:4957
10.5
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.4
13%
1.7
CH
Givaudan SA
SIX:GIVN
22.8
7%
3.3
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
14.9
11%
1.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
55.3
15%
3.7
CH
Sika AG
F:SIKA
17.3
8%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Ashland Inc
F:AHT
Average EV/EBITDA: 16.9
8.8
4%
2.2
US
Sherwin-Williams Co
NYSE:SHW
20
9%
2.2
US
Ecolab Inc
NYSE:ECL
20.9
10%
2.1
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
4%
2.9
JP
Y
Yasuhara Chemical Co Ltd
TSE:4957
5.8
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
19.6
34%
0.6
CH
Givaudan SA
SIX:GIVN
16.1
6%
2.7
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.4
7%
1.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
33.2
10%
3.3
CH
Sika AG
F:SIKA
10.2
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Ashland Inc
F:AHT
Average EV/EBIT: 21.7
18.9
14%
1.3
US
Sherwin-Williams Co
NYSE:SHW
23.6
10%
2.4
US
Ecolab Inc
NYSE:ECL
27.9
12%
2.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
16
N/A N/A
JP
Y
Yasuhara Chemical Co Ltd
TSE:4957
7.1
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
19.6
7%
2.8
CH
Givaudan SA
SIX:GIVN
20.4
6%
3.4
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
12.9
9%
1.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
40.7
10%
4.1
CH
Sika AG
F:SIKA
14.1
10%
1.4
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