CARBORUNIV Relative Valuation - Carborundum Universal Ltd

Watchlist Manager

Watchlist

Price: 769.85 INR 2.26% Market Closed

Market Cap: ₹146.6B

Relative Value

The Relative Value of one CARBORUNIV stock under the Base Case scenario is 932.81 INR. Compared to the current market price of 769.85 INR, Carborundum Universal Ltd is Undervalued by 17%.

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.

What is Relative Valuation?

How is Relative Value calculated?

CARBORUNIV Relative Value

Base Case

Undervaluation 17%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN	C	Carborundum Universal Ltd NSE:CARBORUNIV	146.6B INR	2.9	60.7	24.9	41.6
SA		Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	1.6	-33.9	11.5	68.3
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	45.6B USD	8.1	25.7	189.4	189.4
US		Dow Inc NYSE:DOW	27B USD	0.7	-10.3	13.4	168.7
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	443.3T IDR	4.7	14.9	111.1	111.1
UK		LyondellBasell Industries NV NYSE:LYB	24.2B USD	0.8	-32.2	14.9	39.9
CN		Hengli Petrochemical Co Ltd SSE:600346	161.6B CNY	0.7	23.2	20.8	20.8
TW		Nan Ya Plastics Corp TWSE:1303	678.1B TWD	2.6	151.3	28.7	203.2
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	122.9B CNY	0.4	165.9	29.9	29.9
KR		LG Chem Ltd KRX:051910	25T KRW	0.5	-16.4	6.3	30.3
CN		Zhejiang Juhua Co Ltd SSE:600160	104.5B CNY	3.9	26.5	20.8	20.8

				Revenue Growth	P/S to Growth
IN	C	Carborundum Universal Ltd NSE:CARBORUNIV	Average P/S: 2.4 2.9	9%	0.3
SA		Saudi Basic Industries Corporation SJSC SAU:2010	1.6	-1%	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	8.1	57%	0.1
US		Dow Inc NYSE:DOW	0.7	2%	0.3
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	4.7	57%	0.1
UK		LyondellBasell Industries NV NYSE:LYB	0.8	1%	0.8
CN		Hengli Petrochemical Co Ltd SSE:600346	0.7	1%	0.7
TW		Nan Ya Plastics Corp TWSE:1303	2.6	9%	0.3
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	0.4	1%	0.4
KR		LG Chem Ltd KRX:051910	0.5	6%	0.1
CN		Zhejiang Juhua Co Ltd SSE:600160	3.9	13%	0.3

				Earnings Growth	PEG
IN	C	Carborundum Universal Ltd NSE:CARBORUNIV	Average P/E: 66.9 60.7	24%	2.5
SA		Saudi Basic Industries Corporation SJSC SAU:2010	Negative Multiple: -33.9	71%	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	25.7	N/A	N/A
US		Dow Inc NYSE:DOW	Negative Multiple: -10.3	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	14.9	N/A	N/A
UK		LyondellBasell Industries NV NYSE:LYB	Negative Multiple: -32.2	N/A	N/A
CN		Hengli Petrochemical Co Ltd SSE:600346	23.2	17%	1.4
TW		Nan Ya Plastics Corp TWSE:1303	151.3	99%	1.5
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	165.9	82%	2
KR		LG Chem Ltd KRX:051910	Negative Multiple: -16.4	N/A	N/A
CN		Zhejiang Juhua Co Ltd SSE:600160	26.5	46%	0.6

				EBITDA Growth	EV/EBITDA to Growth
IN	C	Carborundum Universal Ltd NSE:CARBORUNIV	Average EV/EBITDA: 42.9 24.9	10%	2.5
SA		Saudi Basic Industries Corporation SJSC SAU:2010	11.5	10%	1.2
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
US		Dow Inc NYSE:DOW	13.4	19%	0.7
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	111.1	N/A	N/A
UK		LyondellBasell Industries NV NYSE:LYB	14.9	20%	0.7
CN		Hengli Petrochemical Co Ltd SSE:600346	20.8	32%	0.7
TW		Nan Ya Plastics Corp TWSE:1303	28.7	23%	1.2
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	29.9	70%	0.4
KR		LG Chem Ltd KRX:051910	6.3	27%	0.2
CN		Zhejiang Juhua Co Ltd SSE:600160	20.8	63%	0.3

				EBIT Growth	EV/EBIT to Growth
IN	C	Carborundum Universal Ltd NSE:CARBORUNIV	Average EV/EBIT: 84 41.6	11%	3.8
SA		Saudi Basic Industries Corporation SJSC SAU:2010	68.3	27%	2.5
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
US		Dow Inc NYSE:DOW	168.7	109%	1.5
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	111.1	N/A	N/A
UK		LyondellBasell Industries NV NYSE:LYB	39.9	43%	0.9
CN		Hengli Petrochemical Co Ltd SSE:600346	20.8	14%	1.5
TW		Nan Ya Plastics Corp TWSE:1303	203.2	88%	2.3
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	29.9	20%	1.5
KR		LG Chem Ltd KRX:051910	30.3	77%	0.4
CN		Zhejiang Juhua Co Ltd SSE:600160	20.8	35%	0.6

Carborundum Universal Ltd
NSE:CARBORUNIV

Relative Value

Valuation Multiples

Multiples Across Competitors

CARBORUNIV Competitors Multiples
Carborundum Universal Ltd Competitors

See Also

Company

Help

Tools

Stocks

Carborundum Universal Ltd NSE:CARBORUNIV

Relative Value

Valuation Multiples

Multiples Across Competitors

CARBORUNIV Competitors Multiples Carborundum Universal Ltd Competitors

See Also

Company

Help

Tools

Stocks

Carborundum Universal Ltd
NSE:CARBORUNIV

CARBORUNIV Competitors Multiples
Carborundum Universal Ltd Competitors