Haydale Graphene Industries PLC
LSE:HAYD

Watchlist Manager
Haydale Graphene Industries PLC Logo
Haydale Graphene Industries PLC
LSE:HAYD
Watchlist
Price: 0.3949 GBX 3.92% Market Closed
Market Cap: £31m

Relative Value

HAYD doesn't have a meaningful market cap.

The Relative Value of one HAYD stock under the Base Case scenario is 0.0514 GBX. Compared to the current market price of 0.3949 GBX, Haydale Graphene Industries PLC is Overvalued by 87%.

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.

HAYD Relative Value
Base Case
0.0514 GBX
Overvaluation 87%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HAYD Competitors Multiples
Haydale Graphene Industries PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Haydale Graphene Industries PLC
LSE:HAYD
29.8m GBP 8.4 -4.6 -12 -5.8
US
Sherwin-Williams Co
NYSE:SHW
87.4B USD 3.8 34 22.7 26.7
US
Ecolab Inc
NYSE:ECL
79.2B USD 5 40 22.7 30.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.2T JPY 3.6 18.5 8.8 12
CN
Wanhua Chemical Group Co Ltd
SSE:600309
274.6B CNY 1.5 24.7 21.2 21.2
CH
Givaudan SA
SIX:GIVN
27.1B CHF 3.6 24.6 16.9 21.2
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
26B USD 1.8 26.1 11.7 14.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.8 59.7 36.6 45.1
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.1 10.2
US
Albemarle Corp
NYSE:ALB
21.2B USD 4.3 -112.6 33 1 102.8
P/E Multiple
Earnings Growth PEG
UK
Haydale Graphene Industries PLC
LSE:HAYD
Average P/E: 32.7
Negative Multiple: -4.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
34
9%
3.8
US
Ecolab Inc
NYSE:ECL
40
9%
4.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18.5
7%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
24.7
13%
1.9
CH
Givaudan SA
SIX:GIVN
24.6
6%
4.1
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
26.1
21%
1.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
59.7
16%
3.7
CH
Sika AG
F:SIKA
12
5%
2.4
US
Albemarle Corp
NYSE:ALB
Negative Multiple: -112.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Haydale Graphene Industries PLC
LSE:HAYD
Average EV/EBITDA: 21.1
Negative Multiple: -12
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.7
7%
3.2
US
Ecolab Inc
NYSE:ECL
22.7
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.8
4%
2.2
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.2
33%
0.6
CH
Givaudan SA
SIX:GIVN
16.9
5%
3.4
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.7
4%
2.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
36.6
11%
3.3
CH
Sika AG
F:SIKA
8.1
4%
2
US
Albemarle Corp
NYSE:ALB
33
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Haydale Graphene Industries PLC
LSE:HAYD
Average EV/EBIT: 132.2
Negative Multiple: -5.8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.7
8%
3.3
US
Ecolab Inc
NYSE:ECL
30.5
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
12
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.2
8%
2.6
CH
Givaudan SA
SIX:GIVN
21.2
5%
4.2
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
14.4
5%
2.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
45.1
11%
4.1
CH
Sika AG
F:SIKA
10.2
5%
2
US
Albemarle Corp
NYSE:ALB
1 102.8
N/A N/A