Elixinol Wellness Ltd
F:E8M

Watchlist Manager
Elixinol Wellness Ltd Logo
Elixinol Wellness Ltd
F:E8M
Watchlist
Price: 0.0085 EUR
Market Cap: 11.2m EUR

Relative Value

E8M doesn't have a meaningful market cap.

The Relative Value of one E8M stock under the Base Case scenario is 0.0205 EUR. Compared to the current market price of 0.0085 EUR, Elixinol Wellness Ltd is Undervalued by 59%.

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.

E8M Relative Value
Base Case
0.0205 EUR
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
72
Median 3Y
0.6
Median 5Y
8
Industry
1.1
vs History
vs Industry
Median 3Y
-1.9
Median 5Y
-3.3
Industry
17.6
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-5.1
Industry
12.3
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-4.6
Industry
16.9
vs History
96
vs Industry
70
Median 3Y
0.8
Median 5Y
5.1
Industry
1.6
vs History
92
vs Industry
72
Median 3Y
0.5
Median 5Y
7.3
Industry
1.2
vs History
92
vs Industry
75
Median 3Y
1.4
Median 5Y
14.5
Industry
3.9
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-4.7
Industry
10.2
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-4.7
Industry
13.1
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-4.8
Industry
13
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-4.5
Industry
15.9
vs History
92
vs Industry
73
Median 3Y
0.5
Median 5Y
6.3
Industry
1.2

Multiples Across Competitors

E8M Competitors Multiples
Elixinol Wellness Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Elixinol Wellness Ltd
F:E8M
4.2m EUR 0.3 -2.3 -1 -1
FR
L'Oreal SA
PAR:OR
205.3B EUR 4.7 33.6 19.1 23.2
UK
Unilever PLC
LSE:ULVR
111.2B GBP 2.2 23.1 164.2 191.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.9T INR 9.3 55 38.7 42.6
UK
HALEON PLC
LSE:HLN
32.2B GBP 2.9 22.4 13.5 15.2
US
Estee Lauder Companies Inc
NYSE:EL
33B USD 2.2 -37.9 17.4 28.2
DE
Beiersdorf AG
XETRA:BEI
21.9B EUR 2.2 24.9 12.3 15.8
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 27.1 12.1 18.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.5 66.3 39.9 43.2
IN
Dabur India Ltd
NSE:DABUR
892.3B INR 7.1 50.5 37.6 46.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
AU
Elixinol Wellness Ltd
F:E8M
Average P/E: 37.9
Negative Multiple: -2.3
N/A N/A
FR
L'Oreal SA
PAR:OR
33.6
9%
3.7
UK
Unilever PLC
LSE:ULVR
23.1
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
55
8%
6.9
UK
HALEON PLC
LSE:HLN
22.4
13%
1.7
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -37.9
40%
N/A
DE
Beiersdorf AG
XETRA:BEI
24.9
12%
2.1
JP
Kao Corp
TSE:4452
27.1
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
66.3
21%
3.2
IN
Dabur India Ltd
NSE:DABUR
50.5
13%
3.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Elixinol Wellness Ltd
F:E8M
Average EV/EBITDA: 39.4
Negative Multiple: -1
N/A N/A
FR
L'Oreal SA
PAR:OR
19.1
6%
3.2
UK
Unilever PLC
LSE:ULVR
164.2
3%
54.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
38.7
8%
4.8
UK
HALEON PLC
LSE:HLN
13.5
5%
2.7
US
Estee Lauder Companies Inc
NYSE:EL
17.4
3%
5.8
DE
Beiersdorf AG
XETRA:BEI
12.3
2%
6.2
JP
Kao Corp
TSE:4452
12.1
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.9
14%
2.8
IN
Dabur India Ltd
NSE:DABUR
37.6
12%
3.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Elixinol Wellness Ltd
F:E8M
Average EV/EBIT: 47.2
Negative Multiple: -1
N/A N/A
FR
L'Oreal SA
PAR:OR
23.2
6%
3.9
UK
Unilever PLC
LSE:ULVR
191.5
3%
63.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
42.6
9%
4.7
UK
HALEON PLC
LSE:HLN
15.2
5%
3
US
Estee Lauder Companies Inc
NYSE:EL
28.2
5%
5.6
DE
Beiersdorf AG
XETRA:BEI
15.8
2%
7.9
JP
Kao Corp
TSE:4452
18.7
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.2
15%
2.9
IN
Dabur India Ltd
NSE:DABUR
46.6
14%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A