Union Corp Relative Valuation - Union Corp

Watchlist Manager

Watchlist

Price: 4 415 KRW 0.11%

Market Cap: ₩68.9B

Relative Value

The Relative Value of one Union Corp stock under the Base Case scenario is 7 266.68 KRW. Compared to the current market price of 4 415 KRW, Union Corp is Undervalued by 39%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 39%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
KR		Union Corp KRX:000910	68.9B KRW	0.3	-5	140.4	-30.6
IE	C	CRH PLC NYSE:CRH	68.9B USD	1.8	18.4	10.9	15.4
CH		Holcim AG SIX:HOLN	35.2B CHF	2.2	2.7	11.2	16.8
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.3T INR	3.7	44.9	21.6	30
US		Martin Marietta Materials Inc NYSE:MLM	35.3B USD	5.7	31	19.2	27.5
US		Vulcan Materials Co NYSE:VMC	34.7B USD	4.4	32.3	16.8	24.8
DE		HeidelbergCement AG XETRA:HEI	29.5B EUR	1.1	4	3.4	4
US	A	Amrize AG SIX:AMRZ	24.5B CHF	3.5	35.2	22.1	25.7
DE	H	Heidelberg Materials AG XMUN:HEI	19B EUR	0.7	2.5	2.4	2.9
CN		Anhui Conch Cement Co Ltd SSE:600585	133.4B CNY	1.6	15.2	9.8	9.8
IN		Grasim Industries Ltd NSE:GRASIM	1.8T INR	1	42.4	8.7	11

				Revenue Growth	P/S to Growth
KR		Union Corp KRX:000910	Average P/S: 2.4 0.3	N/A	N/A
IE	C	CRH PLC NYSE:CRH	1.8	6%	0.3
CH		Holcim AG SIX:HOLN	2.2	6%	0.4
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.7	14%	0.3
US		Martin Marietta Materials Inc NYSE:MLM	5.7	9%	0.6
US		Vulcan Materials Co NYSE:VMC	4.4	6%	0.7
DE		HeidelbergCement AG XETRA:HEI	1.1	4%	0.3
US	A	Amrize AG SIX:AMRZ	3.5	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	0.7	4%	0.2
CN		Anhui Conch Cement Co Ltd SSE:600585	1.6	0%	N/A
IN		Grasim Industries Ltd NSE:GRASIM	1	-30%	N/A

				Earnings Growth	PEG
KR		Union Corp KRX:000910	Average P/E: 22.8 Negative Multiple: -5	N/A	N/A
IE	C	CRH PLC NYSE:CRH	18.4	11%	1.7
CH		Holcim AG SIX:HOLN	2.7	-41%	N/A
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	44.9	31%	1.4
US		Martin Marietta Materials Inc NYSE:MLM	31	14%	2.2
US		Vulcan Materials Co NYSE:VMC	32.3	16%	2
DE		HeidelbergCement AG XETRA:HEI	4	16%	0.3
US	A	Amrize AG SIX:AMRZ	35.2	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	2.5	16%	0.2
CN		Anhui Conch Cement Co Ltd SSE:600585	15.2	14%	1.1
IN		Grasim Industries Ltd NSE:GRASIM	42.4	-27%	N/A

				EBITDA Growth	EV/EBITDA to Growth
KR		Union Corp KRX:000910	Average EV/EBITDA: 24.2 140.4	N/A	N/A
IE	C	CRH PLC NYSE:CRH	10.9	9%	1.2
CH		Holcim AG SIX:HOLN	11.2	15%	0.7
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	21.6	25%	0.9
US		Martin Marietta Materials Inc NYSE:MLM	19.2	12%	1.6
US		Vulcan Materials Co NYSE:VMC	16.8	11%	1.5
DE		HeidelbergCement AG XETRA:HEI	3.4	7%	0.5
US	A	Amrize AG SIX:AMRZ	22.1	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	2.4	7%	0.3
CN		Anhui Conch Cement Co Ltd SSE:600585	9.8	38%	0.3
IN		Grasim Industries Ltd NSE:GRASIM	8.7	-52%	N/A

				EBIT Growth	EV/EBIT to Growth
KR		Union Corp KRX:000910	Average EV/EBIT: 16.8 Negative Multiple: -30.6	N/A	N/A
IE	C	CRH PLC NYSE:CRH	15.4	11%	1.4
CH		Holcim AG SIX:HOLN	16.8	21%	0.8
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	30	29%	1
US		Martin Marietta Materials Inc NYSE:MLM	27.5	13%	2.1
US		Vulcan Materials Co NYSE:VMC	24.8	14%	1.8
DE		HeidelbergCement AG XETRA:HEI	4	12%	0.3
US	A	Amrize AG SIX:AMRZ	25.7	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	2.9	12%	0.2
CN		Anhui Conch Cement Co Ltd SSE:600585	9.8	16%	0.6
IN		Grasim Industries Ltd NSE:GRASIM	11	-66%	N/A

Union Corp
KRX:000910

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Union Corp Competitors

See Also

Company

Help

Tools

Stocks

Union Corp KRX:000910

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Union Corp Competitors

See Also

Company

Help

Tools

Stocks

Union Corp
KRX:000910

Competitors Multiples
Union Corp Competitors