Orapi SA
PAR:ORAP

Watchlist Manager
Orapi SA Logo
Orapi SA
PAR:ORAP
Watchlist
Price: 6.5 EUR Market Closed
Market Cap: 43.2m EUR

Relative Value

The Relative Value of one ORAP stock under the Base Case scenario is 21.21 EUR. Compared to the current market price of 6.5 EUR, Orapi SA is Undervalued by 69%.

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.

ORAP Relative Value
Base Case
21.21 EUR
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
1.5
Forward
0.2
vs History
vs Industry
10
Median 3Y
-1.3
Median 5Y
-1.3
Industry
20.5
Forward
8.2
vs History
19
vs Industry
72
Median 3Y
2.6
Median 5Y
2.4
Industry
13.3
vs History
28
vs Industry
52
Median 3Y
3.3
Median 5Y
3.3
Industry
21.8
vs History
0
vs Industry
45
Median 3Y
1.1
Median 5Y
0.8
Industry
1.7
vs History
57
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
Forward
0.4
vs History
57
vs Industry
88
Median 3Y
0.9
Median 5Y
1
Industry
7.1
vs History
9
vs Industry
52
Median 3Y
7.1
Median 5Y
4.9
Industry
12.9
Forward
4.7
vs History
0
vs Industry
3
Median 3Y
21
Median 5Y
13.3
Industry
17.4
Forward
12.1
vs History
19
vs Industry
59
Median 3Y
6.2
Median 5Y
5
Industry
14.8
vs History
28
vs Industry
40
Median 3Y
9
Median 5Y
9
Industry
21
vs History
0
vs Industry
59
Median 3Y
0.8
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

ORAP Competitors Multiples
Orapi SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Orapi SA
PAR:ORAP
42.3m EUR 0.1 -1.3 7.1 132.6
US
Sherwin-Williams Co
NYSE:SHW
81.2B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
73.8B USD 4.6 37.2 21.3 28.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9T JPY 3.5 18 8.5 11.6
CH
Givaudan SA
SIX:GIVN
29B CHF 3.8 26.5 18 22.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
219.3B CNY 1.2 19.8 20.1 20.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 68.7 42.4 52.2
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12.1 8.8 11.1
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
DSM-Firmenich AG
AEX:DSFIR
17.9B EUR 1.4 71.5 10.6 36.1
P/E Multiple
Earnings Growth PEG
FR
Orapi SA
PAR:ORAP
Average P/E: 36.4
Negative Multiple: -1.3
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.6
10%
3.2
US
Ecolab Inc
NYSE:ECL
37.2
9%
4.1
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18
9%
2
CH
Givaudan SA
SIX:GIVN
26.5
7%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
19.8
12%
1.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
68.7
15%
4.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
CH
Sika AG
F:SIKA
12.1
6%
2
US
PPG Industries Inc
NYSE:PPG
23.5
22%
1.1
CH
D
DSM-Firmenich AG
AEX:DSFIR
71.5
68%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Orapi SA
PAR:ORAP
Average EV/EBITDA: 18
7.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.3
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.5
5%
1.7
CH
Givaudan SA
SIX:GIVN
18
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.1
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.4
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
CH
Sika AG
F:SIKA
8.8
4%
2.2
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.6
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Orapi SA
PAR:ORAP
Average EV/EBIT: 35.5
132.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.5
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.6
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.7
6%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.1
8%
2.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.2
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
CH
Sika AG
F:SIKA
11.1
5%
2.2
US
PPG Industries Inc
NYSE:PPG
13.2
5%
2.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.1
36%
1