Imerys SA
PAR:NK

Watchlist Manager
Imerys SA Logo
Imerys SA
PAR:NK
Watchlist
Price: 29.4 EUR 0.68% Market Closed
Market Cap: 2.5B EUR

Relative Value

The Relative Value of one NK stock under the Base Case scenario is 49.64 EUR. Compared to the current market price of 29.4 EUR, Imerys SA is Undervalued by 41%.

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.

NK Relative Value
Base Case
49.64 EUR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
47
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
Forward
0.7
vs History
vs Industry
7
Median 3Y
12.7
Median 5Y
15.8
Industry
14.8
Forward
10.2
vs History
46
vs Industry
43
Median 3Y
5
Median 5Y
5.2
Industry
8.7
vs History
vs Industry
45
Median 3Y
3.7
Median 5Y
3.7
Industry
12.1
vs History
74
vs Industry
58
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
vs History
41
vs Industry
40
Median 3Y
1
Median 5Y
1
Industry
1
Forward
1
vs History
57
vs Industry
74
Median 3Y
1.6
Median 5Y
1.6
Industry
5.1
vs History
20
vs Industry
46
Median 3Y
5.9
Median 5Y
5.7
Industry
9.1
Forward
5.6
vs History
17
vs Industry
30
Median 3Y
11.6
Median 5Y
11.3
Industry
11.8
Forward
10.1
vs History
41
vs Industry
36
Median 3Y
7.3
Median 5Y
7.6
Industry
10.1
vs History
12
vs Industry
11
Median 3Y
23.3
Median 5Y
16.6
Industry
12.9
vs History
38
vs Industry
50
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

NK Competitors Multiples
Imerys SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Imerys SA
PAR:NK
2.5B EUR 0.7 -26.1 6.4 12.9
CH
Holcim AG
SIX:HOLN
50.2B CHF 1.9 17.2 8.9 13
IE
CRH PLC
NYSE:CRH
61.5B USD 1.7 18.8 10.7 14.8
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.3T INR 4.3 54 26.8 39.5
DE
HeidelbergCement AG
XETRA:HEI
30.8B EUR 1.5 17.3 7.8 12
US
Vulcan Materials Co
NYSE:VMC
35B USD 4.7 37.3 18.8 27.5
US
Martin Marietta Materials Inc
NYSE:MLM
33B USD 5 30.9 18.1 25.2
DE
Heidelberg Materials AG
XMUN:HEI
20.1B EUR 1 11.3 5.4 8.3
IN
Grasim Industries Ltd
NSE:GRASIM
1.7T INR 1.2 42.7 8.8 11.1
CN
Anhui Conch Cement Co Ltd
SSE:600585
122.6B CNY 1.4 15.3 9.2 9.2
IN
Ambuja Cements Ltd
NSE:AMBUJACEM
1.4T INR 3.9 32.8 21.3 36.5