Hankook Shell Oil Co Ltd
KRX:002960

Watchlist Manager
Hankook Shell Oil Co Ltd Logo
Hankook Shell Oil Co Ltd
KRX:002960
Watchlist
Price: 437 500 KRW -0.23% Market Closed
Market Cap: ₩568.8B

Relative Value

The Relative Value of one Hankook Shell Oil Co Ltd stock under the Base Case scenario is 291 866.13 KRW. Compared to the current market price of 437 500 KRW, Hankook Shell Oil Co Ltd is Overvalued by 33%.

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
291 866.13 KRW
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Hankook Shell Oil 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
Hankook Shell Oil Co Ltd
KRX:002960
569.4B KRW 1.7 14 9.1 9.7
JP
Fuji Oil Co Ltd
F:ACK
77.2T EUR 0.9 -69.8 -35 927.9 -10 639.7
IN
Reliance Industries Ltd
NSE:RELIANCE
18.7T INR 1.8 22.5 10.7 15.6
US
Phillips 66
NYSE:PSX
56.7B USD 0.4 37.8 12.6 28.1
US
Valero Energy Corp
NYSE:VLO
55.8B USD 0.5 37.4 9.9 19.6
US
Marathon Petroleum Corp
NYSE:MPC
53.6B USD 0.4 18.6 8.1 11.9
PL
Orlen SA
PSE:PKN
694.2B CZK 0.5 19 0.5 0.8
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
119.4B PLN 0.4 18.5 3.1 4.8
IN
Indian Oil Corporation Ltd
NSE:IOC
2.2T INR 0.2 8.7 5 7.4
JP
ENEOS Holdings Inc
TSE:5020
3.3T JPY 0.3 14.9 9.2 33.9
FI
Neste Oyj
OMXH:NESTE
16.9B EUR 0.9 -161.8 192 192
P/E Multiple
Earnings Growth PEG
KR
Hankook Shell Oil Co Ltd
KRX:002960
Average P/E: 21.3
14
3%
4.7
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -69.8 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
22.5
15%
1.5
US
Phillips 66
NYSE:PSX
37.8
34%
1.1
US
Valero Energy Corp
NYSE:VLO
37.4
12%
3.1
US
Marathon Petroleum Corp
NYSE:MPC
18.6
6%
3.1
PL
O
Orlen SA
PSE:PKN
19
102%
0.2
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
18.5
102%
0.2
IN
Indian Oil Corporation Ltd
NSE:IOC
8.7
24%
0.4
JP
ENEOS Holdings Inc
TSE:5020
14.9
13%
1.1
FI
Neste Oyj
OMXH:NESTE
Negative Multiple: -161.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hankook Shell Oil Co Ltd
KRX:002960
Average EV/EBITDA: 26
9.1
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -35 927.9
72%
N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
10.7
13%
0.8
US
Phillips 66
NYSE:PSX
12.6
31%
0.4
US
Valero Energy Corp
NYSE:VLO
9.9
7%
1.4
US
Marathon Petroleum Corp
NYSE:MPC
8.1
5%
1.6
PL
O
Orlen SA
PSE:PKN
0.5
2%
0.3
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
3.1
2%
1.6
IN
Indian Oil Corporation Ltd
NSE:IOC
5
16%
0.3
JP
ENEOS Holdings Inc
TSE:5020
9.2
10%
0.9
FI
Neste Oyj
OMXH:NESTE
192
35%
5.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hankook Shell Oil Co Ltd
KRX:002960
Average EV/EBIT: 32.4
9.7
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -10 639.7 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
15.6
14%
1.1
US
Phillips 66
NYSE:PSX
28.1
54%
0.5
US
Valero Energy Corp
NYSE:VLO
19.6
14%
1.4
US
Marathon Petroleum Corp
NYSE:MPC
11.9
5%
2.4
PL
O
Orlen SA
PSE:PKN
0.8
-1%
N/A
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
4.8
-1%
N/A
IN
Indian Oil Corporation Ltd
NSE:IOC
7.4
21%
0.4
JP
ENEOS Holdings Inc
TSE:5020
33.9
N/A N/A
FI
Neste Oyj
OMXH:NESTE
192
252%
0.8