Relative Value

The Relative Value of one SIKA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 149.6 EUR, Sika AG is hidden .

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.

SIKA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
38
Median 3Y
1.7
Median 5Y
1.9
Industry
1.4
Forward
1.5
vs History
77
vs Industry
39
Median 3Y
16.8
Median 5Y
18.2
Industry
20.8
Forward
14
vs History
84
vs Industry
39
Median 3Y
13.7
Median 5Y
15.7
Industry
13
vs History
60
vs Industry
46
Median 3Y
20.3
Median 5Y
22.3
Industry
20.7
vs History
92
vs Industry
19
Median 3Y
3.9
Median 5Y
4.1
Industry
1.6
vs History
77
vs Industry
34
Median 3Y
2
Median 5Y
2.2
Industry
1.6
Forward
1.9
vs History
77
vs Industry
60
Median 3Y
3.9
Median 5Y
4.4
Industry
6.8
vs History
80
vs Industry
39
Median 3Y
10.8
Median 5Y
11.5
Industry
12.5
Forward
9.7
vs History
69
vs Industry
41
Median 3Y
13.7
Median 5Y
14.3
Industry
16.9
Forward
12.8
vs History
84
vs Industry
35
Median 3Y
17.8
Median 5Y
17.8
Industry
14.1
vs History
77
vs Industry
30
Median 3Y
22
Median 5Y
22
Industry
20.2
vs History
84
vs Industry
31
Median 3Y
1.7
Median 5Y
2.5
Industry
1.2

Multiples Across Competitors

SIKA Competitors Multiples
Sika AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Sika AG
F:SIKA
19.9B EUR 1.6 15 10.3 13.7
US
Sherwin-Williams Co
NYSE:SHW
86.1B USD 3.7 32.1 21.6 25.2
US
Ecolab Inc
NYSE:ECL
75.4B USD 4.8 35.9 22.6 30.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.6T JPY 3.4 16.2 6.9 9.1
CH
Givaudan SA
SIX:GIVN
36.9B CHF 5 33.8 22.7 28.5
CH
DSM-Firmenich AG
AEX:DSFIR
25.3B EUR 2 101.2 13.6 48.3
US
Dupont De Nemours Inc
NYSE:DD
28B USD 2.2 -373.4 9.4 14.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
25.5B USD 1.7 23.4 12.8 16.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.4 59.5 35.8 43.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
164.9B CNY 0.9 13.8 15.5 15.5
P/E Multiple
Earnings Growth PEG
CH
Sika AG
F:SIKA
Average P/E: 38.6
15
10%
1.5
US
Sherwin-Williams Co
NYSE:SHW
32.1
12%
2.7
US
Ecolab Inc
NYSE:ECL
35.9
9%
4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
16.2
N/A N/A
CH
Givaudan SA
SIX:GIVN
33.8
8%
4.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
101.2
77%
1.3
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -373.4
47%
N/A
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
23.4
24%
1
IN
Asian Paints Ltd
NSE:ASIANPAINT
59.5
14%
4.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
13.8
13%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Sika AG
F:SIKA
Average EV/EBITDA: 18.2
10.3
7%
1.5
US
Sherwin-Williams Co
NYSE:SHW
21.6
9%
2.4
US
Ecolab Inc
NYSE:ECL
22.6
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
6.9
6%
1.1
CH
Givaudan SA
SIX:GIVN
22.7
6%
3.8
CH
D
DSM-Firmenich AG
AEX:DSFIR
13.6
11%
1.2
US
Dupont De Nemours Inc
NYSE:DD
9.4
8%
1.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
12.8
5%
2.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
35.8
10%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.5
31%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Sika AG
F:SIKA
Average EV/EBIT: 25.7
13.7
9%
1.5
US
Sherwin-Williams Co
NYSE:SHW
25.2
10%
2.5
US
Ecolab Inc
NYSE:ECL
30.5
11%
2.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1
N/A N/A
CH
Givaudan SA
SIX:GIVN
28.5
7%
4.1
CH
D
DSM-Firmenich AG
AEX:DSFIR
48.3
412%
0.1
US
Dupont De Nemours Inc
NYSE:DD
14.6
18%
0.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
16.1
6%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
43.1
10%
4.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.5
8%
1.9