Versarien PLC
LSE:VRS

Watchlist Manager
Versarien PLC Logo
Versarien PLC
LSE:VRS
Watchlist
Price: 0.01 GBX Market Closed
Market Cap: 601k GBX

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 0.01 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

Valuation Multiples

vs History
98
vs Industry
90
Median 3Y
2.5
Median 5Y
23.9
Industry
1.5
Forward
0.1
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-17.7
Industry
20.8
Forward
-0
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-23.4
Industry
13.5
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-10.4
Industry
22
vs History
74
vs Industry
87
Median 3Y
4.2
Median 5Y
11
Industry
1.7
vs History
98
vs Industry
52
Median 3Y
5.6
Median 5Y
26
Industry
1.7
Forward
0.8
vs History
95
vs Industry
54
Median 3Y
15.7
Median 5Y
107
Industry
7.2
vs History
6
vs Industry
Median 3Y
-4.9
Median 5Y
-46.2
Industry
12.9
Forward
-2.8
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-21.6
Industry
17.4
Forward
-0.9
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-24.5
Industry
14.9
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-13.1
Industry
21.2
vs History
92
vs Industry
62
Median 3Y
1.5
Median 5Y
7.6
Industry
1.3

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
601k GBP 0.4 -0.5 173.2 -4.3
US
Sherwin-Williams Co
NYSE:SHW
82.4B USD 3.5 31.8 21.5 25.4
US
Ecolab Inc
NYSE:ECL
74.6B USD 4.7 37.5 21.5 28.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.3T JPY 3.6 18.6 8.8 12.1
CH
Givaudan SA
SIX:GIVN
28.4B CHF 3.8 25.9 17.7 22.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
242B CNY 1.4 21.8 21.5 21.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.9 69.3 42.8 52.7
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.8B USD 1.7 23.8 10.9 13.4
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
Versarien PLC
LSE:VRS
Average P/E: 36.8
Negative Multiple: -0.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.8
9%
3.5
US
Ecolab Inc
NYSE:ECL
37.5
9%
4.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18.6
8%
2.3
CH
Givaudan SA
SIX:GIVN
25.9
6%
4.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.8
12%
1.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
69.3
15%
4.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
23.8
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
Versarien PLC
LSE:VRS
Average EV/EBITDA: 33.3
173.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.5
7%
3.1
US
Ecolab Inc
NYSE:ECL
21.5
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.8
4%
2.2
CH
Givaudan SA
SIX:GIVN
17.7
5%
3.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.5
33%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.8
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.9
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
Versarien PLC
LSE:VRS
Average EV/EBIT: 26.2
Negative Multiple: -4.3
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.4
8%
3.2
US
Ecolab Inc
NYSE:ECL
28.8
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
12.1
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.3
5%
4.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.5
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.7
11%
4.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.4
5%
2.7
CH
Sika AG
F:SIKA
11
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.7
36%
1