Hardide PLC
LSE:HDD

Watchlist Manager
Hardide PLC Logo
Hardide PLC
LSE:HDD
Watchlist
Price: 17.75 GBX -4.05% Market Closed
Market Cap: 14m GBX

Relative Value

HDD doesn't have a meaningful market cap.

The Relative Value of one HDD stock under the Base Case scenario is hidden GBX. Compared to the current market price of 17.75 GBX, Hardide PLC 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.

HDD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
56
Median 3Y
1.2
Median 5Y
1.4
Industry
1.5
Forward
2.3
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-6.2
Industry
20.8
Forward
90.7
vs History
9
vs Industry
12
Median 3Y
-7.8
Median 5Y
-9
Industry
13.5
vs History
0
vs Industry
30
Median 3Y
-4.6
Median 5Y
-5
Industry
22
vs History
23
vs Industry
52
Median 3Y
1.4
Median 5Y
1.7
Industry
1.7
vs History
57
vs Industry
50
Median 3Y
1.4
Median 5Y
1.8
Industry
1.7
Forward
2.4
vs History
60
vs Industry
71
Median 3Y
3.1
Median 5Y
4.4
Industry
7.2
vs History
9
vs Industry
1
Median 3Y
-8
Median 5Y
-12
Industry
12.9
Forward
14.4
vs History
0
vs Industry
Median 3Y
-4.4
Median 5Y
-6.4
Industry
17.4
Forward
48.1
vs History
9
vs Industry
9
Median 3Y
-9.4
Median 5Y
-9.8
Industry
14.9
vs History
9
vs Industry
3
Median 3Y
-7.2
Median 5Y
-7.3
Industry
21.2
vs History
31
vs Industry
50
Median 3Y
1.2
Median 5Y
1.4
Industry
1.3

Multiples Across Competitors

HDD Competitors Multiples
Hardide 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
Hardide PLC
LSE:HDD
14m GBP 2.6 -32.7 16.4 154.9
US
Sherwin-Williams Co
NYSE:SHW
81.3B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
74.4B USD 4.7 37.5 21.4 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.5 18.3 8.7 11.9
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.5 18.1 22.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
240B CNY 1.3 21.6 21.3 21.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.7 68.2 42.1 51.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.7 11
CH
DSM-Firmenich AG
AEX:DSFIR
18.2B EUR 1.4 73 10.8 36.7
P/E Multiple
Earnings Growth PEG
UK
Hardide PLC
LSE:HDD
Average P/E: 36.7
Negative Multiple: -32.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.6
9%
3.5
US
Ecolab Inc
NYSE:ECL
37.5
9%
4.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18.3
8%
2.3
CH
Givaudan SA
SIX:GIVN
26.5
6%
4.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.6
12%
1.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
68.2
15%
4.5
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
23.5
22%
1.1
CH
Sika AG
F:SIKA
12
6%
2
CH
D
DSM-Firmenich AG
AEX:DSFIR
73
68%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hardide PLC
LSE:HDD
Average EV/EBITDA: 19
16.4
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.4
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
4%
2.2
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.1
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hardide PLC
LSE:HDD
Average EV/EBIT: 37.8
154.9
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.7
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.9
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.8
5%
4.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
51.8
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.2
5%
2.6
CH
Sika AG
F:SIKA
11
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.7
36%
1