Formosa Plastics Corp
TWSE:1301

Watchlist Manager
Formosa Plastics Corp Logo
Formosa Plastics Corp
TWSE:1301
Watchlist
Price: 36.7 TWD 1.38%
Market Cap: 233.6B TWD

Relative Value

The Relative Value of one Formosa Plastics Corp stock under the Base Case scenario is 38.93 TWD. Compared to the current market price of 36.7 TWD, Formosa Plastics Corp is Undervalued by 6%.

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
38.93 TWD
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
50
Median 3Y
2.2
Median 5Y
2.3
Industry
1.4
Forward
1.1
vs History
vs Industry
8
Median 3Y
15.7
Median 5Y
15.9
Industry
20
Forward
60.3
vs History
28
vs Industry
22
Median 3Y
19.7
Median 5Y
15.4
Industry
12
vs History
65
vs Industry
34
Median 3Y
14.6
Median 5Y
16.6
Industry
19.9
vs History
95
vs Industry
69
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
vs History
95
vs Industry
45
Median 3Y
2
Median 5Y
2.2
Industry
1.5
Forward
1.4
vs History
33
vs Industry
9
Median 3Y
29
Median 5Y
17.6
Industry
6.6
vs History
33
vs Industry
7
Median 3Y
60.9
Median 5Y
21
Industry
11.9
Forward
33.5
vs History
vs Industry
30
Median 3Y
-68.3
Median 5Y
9.2
Industry
16.1
Forward
-445.7
vs History
28
vs Industry
20
Median 3Y
24.4
Median 5Y
14.3
Industry
13
vs History
vs Industry
0
Median 3Y
10.4
Median 5Y
13.8
Industry
18.4
vs History
95
vs Industry
68
Median 3Y
1.2
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Formosa Plastics Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Formosa Plastics Corp
TWSE:1301
233.6B TWD 1.2 -189.7 59.4 -69
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
752.7T IDR 26.4 -681.5 -807.4 -807.4
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 25.5 -658.8 -805.3 -805.3
US
Dow Inc
NYSE:DOW
20.1B USD 0.5 71.6 8.1 25.1
UK
LyondellBasell Industries NV
NYSE:LYB
18B USD 0.5 17 9 17.7
CN
Hengli Petrochemical Co Ltd
SSE:600346
111.5B CNY 0.5 16 19.3 19.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
1.2T INR 17.2 107.2 68.3 75.1
KR
LG Chem Ltd
KRX:051910
16.3T KRW 0.3 -23.6 5.3 32.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
83.3B CNY 0.3 109.5 27.8 27.8
CN
Zhejiang Juhua Co Ltd
SSE:600160
74.8B CNY 3 30.4 24.7 24.7
P/E Multiple
Earnings Growth PEG
TW
Formosa Plastics Corp
TWSE:1301
Average P/E: 71.4
Negative Multiple: -189.7
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
92%
1.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -681.5 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -658.8 N/A N/A
US
Dow Inc
NYSE:DOW
71.6
22%
3.3
UK
LyondellBasell Industries NV
NYSE:LYB
17
27%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
16
17%
0.9
IN
Solar Industries India Ltd
NSE:SOLARINDS
107.2
35%
3.1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -23.6 N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
109.5
N/A N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
30.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Formosa Plastics Corp
TWSE:1301
Average EV/EBIT: 32.5
Negative Multiple: -69
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
38%
1
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -807.4 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -805.3 N/A N/A
US
Dow Inc
NYSE:DOW
25.1
15%
1.7
UK
LyondellBasell Industries NV
NYSE:LYB
17.7
7%
2.5
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.3
9%
2.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
75.1
23%
3.3
KR
LG Chem Ltd
KRX:051910
32.2
99%
0.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
27.8
N/A N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
24.7
N/A N/A