EcoSynthetix Inc
TSX:ECO

Watchlist Manager
EcoSynthetix Inc Logo
EcoSynthetix Inc
TSX:ECO
Watchlist
Price: 4.06 CAD 1.5% Market Closed
Market Cap: 238.4m CAD

Relative Value

The Relative Value of one ECO stock under the Base Case scenario is 1.04 CAD. Compared to the current market price of 4.06 CAD, EcoSynthetix Inc is Overvalued by 74%.

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.

ECO Relative Value
Base Case
1.04 CAD
Overvaluation 74%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
5
Median 3Y
10.2
Median 5Y
10.8
Industry
1.6
vs History
vs Industry
Median 3Y
-77
Median 5Y
-80.9
Industry
21.9
vs History
31
vs Industry
2
Median 3Y
159.8
Median 5Y
140.3
Industry
14
vs History
vs Industry
Median 3Y
-136
Median 5Y
-167.5
Industry
22.7
vs History
47
vs Industry
11
Median 3Y
4.3
Median 5Y
4.4
Industry
1.8
vs History
87
vs Industry
8
Median 3Y
9.1
Median 5Y
9.6
Industry
1.7
vs History
90
vs Industry
10
Median 3Y
39.5
Median 5Y
41.5
Industry
7.4
vs History
vs Industry
Median 3Y
-68.7
Median 5Y
-71.6
Industry
13.3
vs History
vs Industry
Median 3Y
-45.4
Median 5Y
-47.2
Industry
18.2
vs History
31
vs Industry
3
Median 3Y
130.7
Median 5Y
89.6
Industry
15.3
vs History
vs Industry
0
Median 3Y
-104
Median 5Y
-125.3
Industry
21.5
vs History
42
vs Industry
1
Median 3Y
5.8
Median 5Y
9.7
Industry
1.4

Multiples Across Competitors

ECO Competitors Multiples
EcoSynthetix Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
EcoSynthetix Inc
TSX:ECO
238.4m CAD 8.7 -306.7 -143.9 -65.6
US
Sherwin-Williams Co
NYSE:SHW
93.2B USD 4 36.6 23.8 28
US
Ecolab Inc
NYSE:ECL
80.4B USD 5.1 37.7 23.4 31.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.4T JPY 3.3 16.3 7.6 10.2
CH
Givaudan SA
SIX:GIVN
31.7B CHF 4.2 29 19.4 24.4
US
Dupont De Nemours Inc
NYSE:DD
32.4B USD 2.6 -166.8 11 17.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
210.9B CNY 1.2 17.6 18.1 18.1
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.4T INR 7.1 65.5 39.4 47.6
CH
DSM-Firmenich AG
AEX:DSFIR
22.3B EUR 1.7 89.4 12.1 43
US
PPG Industries Inc
NYSE:PPG
25.8B USD 1.8 25.5 13.7 17.4
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
P/E Multiple
Earnings Growth PEG
CA
EcoSynthetix Inc
TSX:ECO
Average P/E: 41.4
Negative Multiple: -306.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
36.6
12%
3.1
US
Ecolab Inc
NYSE:ECL
37.7
10%
3.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
16.3
N/A N/A
CH
Givaudan SA
SIX:GIVN
29
8%
3.6
US
Dupont De Nemours Inc
NYSE:DD
Negative Multiple: -166.8
47%
N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
17.6
13%
1.4
IN
Asian Paints Ltd
NSE:ASIANPAINT
65.5
15%
4.4
CH
D
DSM-Firmenich AG
AEX:DSFIR
89.4
77%
1.2
US
PPG Industries Inc
NYSE:PPG
25.5
25%
1
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
EcoSynthetix Inc
TSX:ECO
Average EV/EBITDA: 19.7
Negative Multiple: -143.9
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
23.8
8%
3
US
Ecolab Inc
NYSE:ECL
23.4
9%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7.6
6%
1.3
CH
Givaudan SA
SIX:GIVN
19.4
6%
3.2
US
Dupont De Nemours Inc
NYSE:DD
11
9%
1.2
CN
Wanhua Chemical Group Co Ltd
SSE:600309
18.1
31%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
39.4
10%
3.9
CH
D
DSM-Firmenich AG
AEX:DSFIR
12.1
11%
1.1
US
PPG Industries Inc
NYSE:PPG
13.7
5%
2.7
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
EcoSynthetix Inc
TSX:ECO
Average EV/EBIT: 27.5
Negative Multiple: -65.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
28
8%
3.5
US
Ecolab Inc
NYSE:ECL
31.5
12%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.2
N/A N/A
CH
Givaudan SA
SIX:GIVN
24.4
7%
3.5
US
Dupont De Nemours Inc
NYSE:DD
17.3
19%
0.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
18.1
8%
2.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
47.6
9%
5.3
CH
D
DSM-Firmenich AG
AEX:DSFIR
43
412%
0.1
US
PPG Industries Inc
NYSE:PPG
17.4
7%
2.5
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A