Versarien PLC
LSE:VRS

Watchlist Manager
Versarien PLC Logo
Versarien PLC
LSE:VRS
Watchlist
Price: 0.0001 GBX -99% Market Closed
Market Cap: £601k

Relative Value

VRS doesn't have a meaningful market cap.

The Relative Value of one VRS stock under the Base Case scenario is hidden GBX. Compared to the current market price of 0.0001 GBX, Versarien 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.

VRS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

VRS Competitors Multiples
Versarien 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
Versarien PLC
LSE:VRS
60.1m GBP 41 -45.7 2 156.5 -54
US
Sherwin-Williams Co
NYSE:SHW
89.4B USD 3.8 35 22.5 26.4
US
Ecolab Inc
NYSE:ECL
85.9B USD 5.4 41.5 24.1 32
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.8T JPY 4.2 22.2 10.7 14.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
266B CNY 1.5 24 20.7 20.7
CH
Givaudan SA
SIX:GIVN
27.8B CHF 3.7 25.9 18 22.9
US
PPG Industries Inc
NYSE:PPG
28.4B USD 1.8 18 12.3 15
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.7 60.5 36.2 44.5
CH
Sika AG
F:SIKA
19.9B EUR 1.3 11.9 8.7 10.9
US
International Flavors & Fragrances Inc
NYSE:IFF
20.8B USD 1.9 -55.6 13.8 29.6
P/E Multiple
Earnings Growth PEG
UK
Versarien PLC
LSE:VRS
Average P/E: 32.6
Negative Multiple: -45.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
35
15%
2.3
US
Ecolab Inc
NYSE:ECL
41.5
13%
3.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
22.2
7%
3.2
CN
Wanhua Chemical Group Co Ltd
SSE:600309
24
13%
1.8
CH
Givaudan SA
SIX:GIVN
25.9
9%
2.9
US
PPG Industries Inc
NYSE:PPG
18
11%
1.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
60.5
16%
3.8
CH
Sika AG
F:SIKA
11.9
5%
2.4
US
International Flavors & Fragrances Inc
NYSE:IFF
Negative Multiple: -55.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Versarien PLC
LSE:VRS
Average EV/EBITDA: 213.9
2 156.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.5
7%
3.2
US
Ecolab Inc
NYSE:ECL
24.1
11%
2.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.7
4%
2.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.7
33%
0.6
CH
Givaudan SA
SIX:GIVN
18
7%
2.6
US
PPG Industries Inc
NYSE:PPG
12.3
9%
1.4
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
36.2
11%
3.3
CH
Sika AG
F:SIKA
8.7
4%
2.2
US
International Flavors & Fragrances Inc
NYSE:IFF
13.8
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Versarien PLC
LSE:VRS
Average EV/EBIT: 25.5
Negative Multiple: -54
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.4
10%
2.6
US
Ecolab Inc
NYSE:ECL
32
11%
2.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14.8
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.7
8%
2.6
CH
Givaudan SA
SIX:GIVN
22.9
7%
3.3
US
PPG Industries Inc
NYSE:PPG
15
8%
1.9
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
44.5
11%
4
CH
Sika AG
F:SIKA
10.9
5%
2.2
US
International Flavors & Fragrances Inc
NYSE:IFF
29.6
N/A N/A