D

DNF Co Ltd
KOSDAQ:092070

Watchlist Manager
DNF Co Ltd
KOSDAQ:092070
Watchlist
Price: 16 950 KRW 4.5% Market Closed
Market Cap: 196.1B KRW

Relative Value

The Relative Value of one DNF Co Ltd stock under the Base Case scenario is 8 789.37 KRW. Compared to the current market price of 16 950 KRW, DNF Co Ltd is Overvalued by 48%.

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.

Relative Value
Base Case
8 789.37 KRW
Overvaluation 48%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
DNF Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
DNF Co Ltd
KOSDAQ:092070
192.4B KRW 2.6 -76.2 52.1 -51.5
US
Sherwin-Williams Co
NYSE:SHW
88.3B USD 3.8 34.2 22.8 26.9
US
Ecolab Inc
NYSE:ECL
79.3B USD 5 40.1 22.8 30.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.6T JPY 4 20.7 10.3 14.2
CN
Wanhua Chemical Group Co Ltd
SSE:600309
267B CNY 1.5 23.7 20.8 20.8
CH
Givaudan SA
SIX:GIVN
29.2B CHF 3.9 26.7 18.2 22.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.6T INR 7.5 66.1 41.1 50.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
25.3B USD 1.8 25.7 11.6 14.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.2 10.3
US
Albemarle Corp
NYSE:ALB
21.4B USD 4.4 -116.5 34.1 1 139.5
P/E Multiple
Earnings Growth PEG
KR
D
DNF Co Ltd
KOSDAQ:092070
Average P/E: 33.8
Negative Multiple: -76.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
34.2
9%
3.8
US
Ecolab Inc
NYSE:ECL
40.1
9%
4.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
20.7
8%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
23.7
12%
2
CH
Givaudan SA
SIX:GIVN
26.7
6%
4.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
66.1
15%
4.4
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
25.7
22%
1.2
CH
Sika AG
F:SIKA
12
6%
2
US
Albemarle Corp
NYSE:ALB
Negative Multiple: -116.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
DNF Co Ltd
KOSDAQ:092070
Average EV/EBITDA: 24.6
52.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.8
7%
3.3
US
Ecolab Inc
NYSE:ECL
22.8
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.3
4%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.8
33%
0.6
CH
Givaudan SA
SIX:GIVN
18.2
5%
3.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
41.1
11%
3.7
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.6
4%
2.9
CH
Sika AG
F:SIKA
8.2
4%
2
US
Albemarle Corp
NYSE:ALB
34.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
DNF Co Ltd
KOSDAQ:092070
Average EV/EBIT: 136.8
Negative Multiple: -51.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.9
8%
3.4
US
Ecolab Inc
NYSE:ECL
30.6
12%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14.2
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.8
8%
2.6
CH
Givaudan SA
SIX:GIVN
22.9
5%
4.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
50.5
11%
4.6
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
14.2
5%
2.8
CH
Sika AG
F:SIKA
10.3
5%
2.1
US
Albemarle Corp
NYSE:ALB
1 139.5
N/A N/A