BOS Relative Valuation - AirBoss of America Corp

Watchlist Manager

Watchlist

Price: 7.19 CAD 4.35% Market Closed

Market Cap: CA$195.2m

	AirBoss of America Corp TSX:BOS	CA
R	Revenue Group Bhd KLSE:REVENUE	MY
	Miramar Resources Ltd ASX:M2R	AU

Multiples-Based Value

The Multiples-Based Value of one BOS stock under the Base Case scenario is 11.02 CAD. Compared to the current market price of 7.19 CAD, AirBoss of America Corp is Undervalued by 35%.

Multiples-Based 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 Multiples-Based Value calculated?

BOS Multiples-Based Value

Base Case

Undervaluation 35%

Multiples-Based 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
CA	AirBoss of America Corp TSX:BOS	187.1m CAD	0.4	-38.9	7.1	18.9
SA	Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	2	-8.8	11.1	33.9
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	45.6B USD	8.1	25.7	189.4	189.4
US	Dow Inc NYSE:DOW	28.3B USD	0.7	-10.7	13.8	173.9
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	427.3T IDR	4.5	14.5	108.5	108.5
UK	LyondellBasell Industries NV NYSE:LYB	25B USD	0.8	-33.3	15.3	40.9
CN	Hengli Petrochemical Co Ltd SSE:600346	148.7B CNY	0.7	21.4	19.8	19.8
TW	Nan Ya Plastics Corp TWSE:1303	593.2B TWD	2.3	131.3	25.2	178.8
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	113.3B CNY	0.4	153.9	29	29
KR	LG Chem Ltd KRX:051910	24.6T KRW	0.5	-13.5	6.1	33
US	Westlake Corp NYSE:WLK	14.5B USD	1.3	-9.7	17.2	-78.7

			Revenue Growth	P/S to Growth
CA	AirBoss of America Corp TSX:BOS	Average P/S: 2 0.4	4%	0.1
SA	Saudi Basic Industries Corporation SJSC SAU:2010	2	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	8.1	57%	0.1
US	Dow Inc NYSE:DOW	0.7	2%	0.4
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	4.5	57%	0.1
UK	LyondellBasell Industries NV NYSE:LYB	0.8	1%	0.8
CN	Hengli Petrochemical Co Ltd SSE:600346	0.7	1%	0.7
TW	Nan Ya Plastics Corp TWSE:1303	2.3	9%	0.3
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	0.4	1%	0.4
KR	LG Chem Ltd KRX:051910	0.5	13%	0
US	Westlake Corp NYSE:WLK	1.3	4%	0.3

			Earnings Growth	PEG
CA	AirBoss of America Corp TSX:BOS	Average P/E: 69.4 Negative Multiple: -38.9	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	Negative Multiple: -8.8	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	25.7	N/A	N/A
US	Dow Inc NYSE:DOW	Negative Multiple: -10.7	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	14.5	N/A	N/A
UK	LyondellBasell Industries NV NYSE:LYB	Negative Multiple: -33.3	N/A	N/A
CN	Hengli Petrochemical Co Ltd SSE:600346	21.4	17%	1.3
TW	Nan Ya Plastics Corp TWSE:1303	131.3	99%	1.3
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	153.9	82%	1.9
KR	LG Chem Ltd KRX:051910	Negative Multiple: -13.5	N/A	N/A
US	Westlake Corp NYSE:WLK	Negative Multiple: -9.7	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
CA	AirBoss of America Corp TSX:BOS	Average EV/EBITDA: 40.2 7.1	16%	0.4
SA	Saudi Basic Industries Corporation SJSC SAU:2010	11.1	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
US	Dow Inc NYSE:DOW	13.8	19%	0.7
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	108.5	N/A	N/A
UK	LyondellBasell Industries NV NYSE:LYB	15.3	20%	0.8
CN	Hengli Petrochemical Co Ltd SSE:600346	19.8	32%	0.6
TW	Nan Ya Plastics Corp TWSE:1303	25.2	23%	1.1
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	29	70%	0.4
KR	LG Chem Ltd KRX:051910	6.1	25%	0.2
US	Westlake Corp NYSE:WLK	17.2	29%	0.6

			EBIT Growth	EV/EBIT to Growth
CA	AirBoss of America Corp TSX:BOS	Average EV/EBIT: 82.6 18.9	117%	0.2
SA	Saudi Basic Industries Corporation SJSC SAU:2010	33.9	25%	1.4
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
US	Dow Inc NYSE:DOW	173.9	111%	1.6
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	108.5	N/A	N/A
UK	LyondellBasell Industries NV NYSE:LYB	40.9	44%	0.9
CN	Hengli Petrochemical Co Ltd SSE:600346	19.8	14%	1.4
TW	Nan Ya Plastics Corp TWSE:1303	178.8	113%	1.6
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	29	20%	1.4
KR	LG Chem Ltd KRX:051910	33	92%	0.4
US	Westlake Corp NYSE:WLK	Negative Multiple: -78.7	N/A	N/A

AirBoss of America Corp
TSX:BOS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BOS Competitors Multiples
AirBoss of America Corp Competitors

See Also

Company

Help

Tools

Stocks

AirBoss of America Corp TSX:BOS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BOS Competitors Multiples AirBoss of America Corp Competitors

See Also

Company

Help

Tools

Stocks

AirBoss of America Corp
TSX:BOS

BOS Competitors Multiples
AirBoss of America Corp Competitors