D

DSM-Firmenich AG
OTC:DSFIY

Watchlist Manager
DSM-Firmenich AG
OTC:DSFIY
Watchlist
Price: 7.72 USD Market Closed
Market Cap: $2B

Relative Value

The Relative Value of one DSFIY stock under the Base Case scenario is 17.21 USD. Compared to the current market price of 7.72 USD, DSM-Firmenich AG is Undervalued by 55%.

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.

DSFIY Relative Value
Base Case
17.21 USD
Undervaluation 55%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DSFIY Competitors Multiples
DSM-Firmenich AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
DSM-Firmenich AG
OTC:DSFIY
17.4B USD 1.4 69.5 10 33.9
US
Sherwin-Williams Co
NYSE:SHW
85.9B USD 3.7 33.3 22.3 26.3
US
Ecolab Inc
NYSE:ECL
79.9B USD 5 40.2 22.9 30.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.5T JPY 4.1 21.3 10.2 14.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
263.7B CNY 1.5 23.8 20.6 20.6
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.6 18.1 22.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.6T INR 7.6 66.7 41.1 50.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
25B USD 1.8 25.1 11.4 14
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.1 10.2
US
Albemarle Corp
NYSE:ALB
22.4B USD 4.5 -119.2 34.8 1 163.7
P/E Multiple
Earnings Growth PEG
CH
D
DSM-Firmenich AG
OTC:DSFIY
Average P/E: 37.3
69.5
67%
1
US
Sherwin-Williams Co
NYSE:SHW
33.3
9%
3.7
US
Ecolab Inc
NYSE:ECL
40.2
9%
4.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
21.3
7%
3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
23.8
13%
1.8
CH
Givaudan SA
SIX:GIVN
26.6
6%
4.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
66.7
16%
4.2
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
25.1
21%
1.2
CH
Sika AG
F:SIKA
12
5%
2.4
US
Albemarle Corp
NYSE:ALB
Negative Multiple: -119.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
D
DSM-Firmenich AG
OTC:DSFIY
Average EV/EBITDA: 20.7
10
7%
1.4
US
Sherwin-Williams Co
NYSE:SHW
22.3
7%
3.2
US
Ecolab Inc
NYSE:ECL
22.9
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.2
4%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.6
33%
0.6
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
41.1
11%
3.7
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.4
4%
2.8
CH
Sika AG
F:SIKA
8.1
4%
2
US
Albemarle Corp
NYSE:ALB
34.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
D
DSM-Firmenich AG
OTC:DSFIY
Average EV/EBIT: 129.5
33.9
36%
0.9
US
Sherwin-Williams Co
NYSE:SHW
26.3
8%
3.3
US
Ecolab Inc
NYSE:ECL
30.7
12%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14.1
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.6
8%
2.6
CH
Givaudan SA
SIX:GIVN
22.7
5%
4.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
50.5
11%
4.6
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
14
5%
2.8
CH
Sika AG
F:SIKA
10.2
5%
2
US
Albemarle Corp
NYSE:ALB
1 163.7
N/A N/A