TSRC Corp
TWSE:2103

Watchlist Manager
TSRC Corp Logo
TSRC Corp
TWSE:2103
Watchlist
Price: 15.5 TWD -0.32% Market Closed
Market Cap: 12.8B TWD
Section:
 

Relative Value

The Relative Value of one TSRC Corp stock under the Base Case scenario is 32.29 TWD. Compared to the current market price of 15.5 TWD, TSRC Corp is Undervalued by 52%.

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
32.29 TWD
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
96
vs Industry
81
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
0.4
More Details
124.3
P/E
P/E
Price to Earnings
124.3
vs History
3
vs Industry
38
Median 3Y
21
Median 5Y
16.8
Industry
20.5
Forward
18.1
More Details
4.8
P/OCF
P/OCF
Price to OCF
4.8
vs History
92
vs Industry
22
Median 3Y
10
Median 5Y
10
Industry
13.4
More Details
136.9
P/FCFE
P/FCFE
Price to FCFE
136.9
vs History
12
vs Industry
24
Median 3Y
7.9
Median 5Y
7.7
Industry
21.9
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
96
vs Industry
70
Median 3Y
1
Median 5Y
1.1
Industry
1.7
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
82
vs Industry
76
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
Forward
0.7
More Details
6.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.6
vs History
23
vs Industry
51
Median 3Y
6.3
Median 5Y
5.8
Industry
7.2
More Details
12.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.5
vs History
3
vs Industry
48
Median 3Y
9.5
Median 5Y
9.3
Industry
12.9
Forward
7.9
More Details
27.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
27.2
vs History
6
vs Industry
36
Median 3Y
18.9
Median 5Y
18.2
Industry
17.4
Forward
24.1
More Details
9.3
EV/OCF
EV/OCF
Enterprise Value to OCF
9.3
vs History
66
vs Industry
18
Median 3Y
11.8
Median 5Y
11.2
Industry
14.8
More Details
20.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
20.6
vs History
25
vs Industry
26
Median 3Y
10.8
Median 5Y
15.6
Industry
21
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
90
vs Industry
71
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
TSRC Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
TSRC Corp
TWSE:2103
12.8B TWD 0.3 124.3 12.5 27.2
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 -33.9 11.5 68.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 8.1 25.7 189.4 189.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
605.5T IDR 6.4 20.4 151.2 151.2
CN
Hengli Petrochemical Co Ltd
SSE:600346
149.7B CNY 0.7 21.5 22.9 22.9
KR
LG Chem Ltd
KRX:051910
26.3T KRW 0.6 -17.8 6.6 31.8
ID
Barito Pacific Tbk PT
IDX:BRPT
293.3T IDR 2.8 28.6 357.8 357.8
US
Dow Inc
NYSE:DOW
16.6B USD 0.4 -14.5 8.8 56.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
105.4B CNY 0.3 143.1 28.2 28.2
CN
Zhejiang Juhua Co Ltd
SSE:600160
102.2B CNY 3.8 25.9 21.2 21.2
TW
Nan Ya Plastics Corp
TWSE:1303
456B TWD 1.7 -4 183.8 24.2 274.4
P/E Multiple
Earnings Growth PEG
TW
TSRC Corp
TWSE:2103
Average P/E: 55.7
124.3
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
Negative Multiple: -33.9
66%
N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
25.7
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
20.4
N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
21.5
16%
1.3
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -17.8 N/A N/A
ID
Barito Pacific Tbk PT
IDX:BRPT
28.6
21%
1.4
US
Dow Inc
NYSE:DOW
Negative Multiple: -14.5
-27%
N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
143.1
87%
1.6
CN
Zhejiang Juhua Co Ltd
SSE:600160
25.9
44%
0.6
TW
Nan Ya Plastics Corp
TWSE:1303
Negative Multiple: -4 183.8
85%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.