SNI Relative Valuation - Stolt-Nielsen Ltd

Watchlist Manager

Watchlist

Price: 315 NOK 3.96% Market Closed

Market Cap: kr16.9B

	Stolt-Nielsen Ltd OSE:SNI	UK

Relative Value

The Relative Value of one SNI stock under the Base Case scenario is 453.61 NOK. Compared to the current market price of 315 NOK, Stolt-Nielsen Ltd is Undervalued by 31%.

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?

SNI Relative Value

Base Case

Undervaluation 31%

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
UK		Stolt-Nielsen Ltd OSE:SNI	16.7B NOK	0.6	5	10	10
DK		AP Moeller - Maersk A/S CSE:MAERSK B	247.2B DKK	0.7	14.3	4.6	15.3
CN		COSCO Shipping Holdings Co Ltd SSE:601919	240.1B CNY	1.1	7.6	4.2	4.2
DE		Hapag Lloyd AG XETRA:HLAG	25.2B EUR	1.2	15.7	6	14.2
CH		Kuehne und Nagel International AG SIX:KNIN	20.5B CHF	0.8	23.3	10.4	18.1
JP		Nippon Yusen KK TSE:9101	2.4T JPY	1	10.3	10.6	23
JP		Mitsui O.S.K. Lines Ltd TSE:9104	2.2T JPY	1.2	9.4	15.2	31.7
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	439.5B TWD	1.2	6.4	3.4	5.4
KR	H	HMM Co Ltd KRX:011200	18.8T KRW	1.7	10	3.7	6.5
HK		Orient Overseas (International) Ltd HKEX:316	95.2B HKD	1.2	8	5.3	5.3
HK		SITC International Holdings Co Ltd HKEX:1308	92.1B HKD	3.4	9.6	8.9	8.9

				Revenue Growth	P/S to Growth
UK		Stolt-Nielsen Ltd OSE:SNI	Average P/S: 1.3 0.6	2%	0.3
DK		AP Moeller - Maersk A/S CSE:MAERSK B	0.7	1%	0.7
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1.1	N/A	N/A
DE		Hapag Lloyd AG XETRA:HLAG	1.2	-2%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	0.8	4%	0.2
JP		Nippon Yusen KK TSE:9101	1	-2%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.2	1%	1.2
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	1.7	-4%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	1.2	N/A	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	3.4	N/A	N/A

				Earnings Growth	PEG
UK		Stolt-Nielsen Ltd OSE:SNI	Average P/E: 10.9 5	-13%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	14.3	-69%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	7.6	N/A	N/A
DE		Hapag Lloyd AG XETRA:HLAG	15.7	-39%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	23.3	17%	1.4
JP		Nippon Yusen KK TSE:9101	10.3	-24%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	9.4	-24%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	6.4	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	10	-17%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	8	N/A	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Stolt-Nielsen Ltd OSE:SNI	Average EV/EBITDA: 7.5 10	24%	0.4
DK		AP Moeller - Maersk A/S CSE:MAERSK B	4.6	-8%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
DE		Hapag Lloyd AG XETRA:HLAG	6	-16%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	10.4	8%	1.3
JP		Nippon Yusen KK TSE:9101	10.6	-3%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	15.2	1%	15.2
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3.4	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	3.7	-10%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.3	N/A	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	8.9	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
UK		Stolt-Nielsen Ltd OSE:SNI	Average EV/EBIT: 13 10	-1%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	15.3	-24%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
DE		Hapag Lloyd AG XETRA:HLAG	14.2	-38%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	18.1	8%	2.3
JP		Nippon Yusen KK TSE:9101	23	N/A	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	31.7	N/A	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	5.4	-52%	N/A
KR	H	HMM Co Ltd KRX:011200	6.5	-20%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.3	N/A	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	8.9	-12%	N/A

Stolt-Nielsen Ltd
OSE:SNI

Relative Value

Valuation Multiples

Multiples Across Competitors

SNI Competitors Multiples
Stolt-Nielsen Ltd Competitors

See Also

Company

Help

Tools

Stocks

Stolt-Nielsen Ltd OSE:SNI

Relative Value

Valuation Multiples

Multiples Across Competitors

SNI Competitors Multiples Stolt-Nielsen Ltd Competitors

See Also

Company

Help

Tools

Stocks

Stolt-Nielsen Ltd
OSE:SNI

SNI Competitors Multiples
Stolt-Nielsen Ltd Competitors