Taiwan Cement Corp
TWSE:1101

Watchlist Manager
Taiwan Cement Corp Logo
Taiwan Cement Corp
TWSE:1101
Watchlist
Price: 23 TWD -0.43% Market Closed
Market Cap: 178.3B TWD

Relative Value

The Relative Value of one Taiwan Cement Corp stock under the Base Case scenario is 41.33 TWD. Compared to the current market price of 23 TWD, Taiwan Cement Corp is Undervalued by 44%.

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.

Relative Value
Base Case
41.33 TWD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
25
Median 3Y
0
Median 5Y
0
Industry
0.9
Forward
1.1
vs History
vs Industry
21
Median 3Y
0
Median 5Y
0
Industry
16
Forward
36.2
vs History
1
vs Industry
35
Median 3Y
0
Median 5Y
0
Industry
9
vs History
6
vs Industry
30
Median 3Y
0
Median 5Y
0
Industry
15
vs History
19
vs Industry
50
Median 3Y
0
Median 5Y
0
Industry
1.3
vs History
3
vs Industry
21
Median 3Y
0
Median 5Y
0
Industry
1.1
Forward
2.3
vs History
1
vs Industry
21
Median 3Y
0
Median 5Y
0
Industry
5.5
vs History
1
vs Industry
33
Median 3Y
0
Median 5Y
0
Industry
10
Forward
12.6
vs History
1
vs Industry
20
Median 3Y
0
Median 5Y
0
Industry
12.7
Forward
23.9
vs History
1
vs Industry
30
Median 3Y
0
Median 5Y
0
Industry
10.4
vs History
1
vs Industry
3
Median 3Y
0
Median 5Y
0
Industry
12.8
vs History
19
vs Industry
49
Median 3Y
0
Median 5Y
0
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Taiwan Cement Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Taiwan Cement Corp
TWSE:1101
172.3B TWD 1.1 -30 12.3 27.2
IE
CRH PLC
NYSE:CRH
86.4B USD 2.3 25.2 13.4 18.9
CH
Holcim AG
SIX:HOLN
42.3B CHF 2 2.7 8.7 12.7
DE
HeidelbergCement AG
XETRA:HEI
39.7B EUR 1.5 5.2 4.5 5.3
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.6T INR 4.3 51.3 24.8 35.1
US
Vulcan Materials Co
NYSE:VMC
39.6B USD 5 35.4 18.9 27.6
US
Martin Marietta Materials Inc
NYSE:MLM
39B USD 5.9 33.8 20.1 28.1
US
Amrize AG
SIX:AMRZ
24.4B CHF 3.4 34.6 21.5 25
DE
Heidelberg Materials AG
XMUN:HEI
25.5B EUR 0.9 3.3 3.1 3.6
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.2 47.4 10.4 13.4
MX
Cemex SAB de CV
NYSE:CX
17.5B USD 1.1 12.9 7.9 14.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Taiwan Cement Corp
TWSE:1101
Average EV/EBITDA: 13.2
12.3
N/A N/A
IE
C
CRH PLC
NYSE:CRH
13.4
10%
1.3
CH
Holcim AG
SIX:HOLN
8.7
-10%
N/A
DE
HeidelbergCement AG
XETRA:HEI
4.5
7%
0.6
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
24.8
25%
1
US
Vulcan Materials Co
NYSE:VMC
18.9
13%
1.5
US
Martin Marietta Materials Inc
NYSE:MLM
20.1
11%
1.8
US
A
Amrize AG
SIX:AMRZ
21.5
N/A N/A
DE
H
Heidelberg Materials AG
XMUN:HEI
3.1
7%
0.4
IN
Grasim Industries Ltd
NSE:GRASIM
10.4
-51%
N/A
MX
Cemex SAB de CV
NYSE:CX
7.9
6%
1.3