Synthomer PLC
LSE:SYNT

Watchlist Manager
Synthomer PLC Logo
Synthomer PLC
LSE:SYNT
Watchlist
Price: 59 GBX -4.99% Market Closed
Market Cap: 96.5m GBX

Relative Value

The Relative Value of one SYNT stock under the Base Case scenario is 829.74 GBX. Compared to the current market price of 59 GBX, Synthomer PLC is Undervalued by 93%.

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.

SYNT Relative Value
Base Case
829.74 GBX
Undervaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
96
Median 3Y
0.1
Median 5Y
0.2
Industry
1.5
Forward
0.1
vs History
vs Industry
73
Median 3Y
-3.2
Median 5Y
-1.2
Industry
20.5
Forward
-8.4
vs History
49
vs Industry
70
Median 3Y
4.1
Median 5Y
6.7
Industry
13.3
vs History
vs Industry
6
Median 3Y
-1.1
Median 5Y
0.8
Industry
21.8
vs History
96
vs Industry
94
Median 3Y
0.3
Median 5Y
0.4
Industry
1.7
vs History
93
vs Industry
84
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
Forward
0.4
vs History
vs Industry
57
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
87
vs Industry
49
Median 3Y
8.1
Median 5Y
9.2
Industry
12.9
Forward
4.5
vs History
vs Industry
50
Median 3Y
-78.1
Median 5Y
12
Industry
17.4
Forward
13.2
vs History
33
vs Industry
36
Median 3Y
12
Median 5Y
16.7
Industry
14.8
vs History
vs Industry
32
Median 3Y
7.5
Median 5Y
34.3
Industry
21
vs History
95
vs Industry
84
Median 3Y
0.5
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

SYNT Competitors Multiples
Synthomer 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
Synthomer PLC
LSE:SYNT
96.5m GBP 0.1 -1.2 6.6 -1 628.3
US
Sherwin-Williams Co
NYSE:SHW
81.2B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
73.8B USD 4.6 37.2 21.3 28.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9T JPY 3.5 18 8.5 11.6
CH
Givaudan SA
SIX:GIVN
29B CHF 3.8 26.5 18 22.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
219.3B CNY 1.2 19.8 20.1 20.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 68.7 42.4 52.2
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12.1 8.8 11.1
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
DSM-Firmenich AG
AEX:DSFIR
17.9B EUR 1.4 71.5 10.6 36.1
P/E Multiple
Earnings Growth PEG
UK
Synthomer PLC
LSE:SYNT
Average P/E: 36.4
Negative Multiple: -1.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.6
10%
3.2
US
Ecolab Inc
NYSE:ECL
37.2
9%
4.1
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18
9%
2
CH
Givaudan SA
SIX:GIVN
26.5
7%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
19.8
12%
1.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
68.7
15%
4.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
CH
Sika AG
F:SIKA
12.1
6%
2
US
PPG Industries Inc
NYSE:PPG
23.5
22%
1.1
CH
D
DSM-Firmenich AG
AEX:DSFIR
71.5
68%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Synthomer PLC
LSE:SYNT
Average EV/EBITDA: 17.9
6.6
24%
0.3
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.3
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.5
5%
1.7
CH
Givaudan SA
SIX:GIVN
18
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.1
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.4
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
CH
Sika AG
F:SIKA
8.8
4%
2.2
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.6
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Synthomer PLC
LSE:SYNT
Average EV/EBIT: 25.8
Negative Multiple: -1 628.3
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.5
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.6
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.7
6%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.1
8%
2.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.2
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
CH
Sika AG
F:SIKA
11.1
5%
2.2
US
PPG Industries Inc
NYSE:PPG
13.2
5%
2.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.1
36%
1