S

Samurai 2K Aerosol Ltd
SGX:Y8E

Watchlist Manager
Samurai 2K Aerosol Ltd
SGX:Y8E
Watchlist
Price: 0.128 SGD Market Closed
Market Cap: S$42.8m

Relative Value

The Relative Value of one Y8E stock under the Base Case scenario is 0.342 SGD. Compared to the current market price of 0.128 SGD, Samurai 2K Aerosol Ltd is Undervalued by 63%.

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.

Y8E Relative Value
Base Case
0.342 SGD
Undervaluation 63%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Multiples Across Competitors

Y8E Competitors Multiples
Samurai 2K Aerosol Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Samurai 2K Aerosol Ltd
SGX:Y8E
42.8m SGD 1.8 6.8 7.9 9.1
US
Sherwin-Williams Co
NYSE:SHW
87.4B USD 3.8 34 22.7 26.7
US
Ecolab Inc
NYSE:ECL
79.2B USD 5 40 22.7 30.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.2T JPY 3.6 18.5 8.8 12
CN
Wanhua Chemical Group Co Ltd
SSE:600309
274.6B CNY 1.5 24.7 21.2 21.2
CH
Givaudan SA
SIX:GIVN
27.1B CHF 3.6 24.6 16.9 21.2
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
26B USD 1.8 26.1 11.7 14.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.8 59.7 36.6 45.1
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.1 10.2
US
Albemarle Corp
NYSE:ALB
21.2B USD 4.3 -112.6 33 1 102.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
S
Samurai 2K Aerosol Ltd
SGX:Y8E
Average EV/EBITDA: 19.9
7.9
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.7
7%
3.2
US
Ecolab Inc
NYSE:ECL
22.7
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.8
4%
2.2
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.2
33%
0.6
CH
Givaudan SA
SIX:GIVN
16.9
5%
3.4
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.7
4%
2.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
36.6
11%
3.3
CH
Sika AG
F:SIKA
8.1
4%
2
US
Albemarle Corp
NYSE:ALB
33
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
S
Samurai 2K Aerosol Ltd
SGX:Y8E
Average EV/EBIT: 121
9.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.7
8%
3.3
US
Ecolab Inc
NYSE:ECL
30.5
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
12
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.2
8%
2.6
CH
Givaudan SA
SIX:GIVN
21.2
5%
4.2
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
14.4
5%
2.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
45.1
11%
4.1
CH
Sika AG
F:SIKA
10.2
5%
2
US
Albemarle Corp
NYSE:ALB
1 102.8
N/A N/A