Solvay SA
XBER:SOL

Watchlist Manager
Solvay SA Logo
Solvay SA
XBER:SOL
Watchlist
Price: 27.26 EUR 0.07% Market Closed
Market Cap: 11.3B EUR

Relative Value

The Relative Value of one SOL stock under the Base Case scenario is 42.5 EUR. Compared to the current market price of 27.26 EUR, Solvay SA is Undervalued by 36%.

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.

SOL Relative Value
Base Case
42.5 EUR
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
85
Median 3Y
0.6
Median 5Y
0.7
Industry
1.6
Forward
0.7
vs History
4
vs Industry
69
Median 3Y
6
Median 5Y
6
Industry
21.9
Forward
8.1
vs History
55
vs Industry
59
Median 3Y
5.1
Median 5Y
5.3
Industry
13.9
vs History
38
vs Industry
52
Median 3Y
24.4
Median 5Y
15.4
Industry
22.8
vs History
14
vs Industry
23
Median 3Y
2
Median 5Y
1.2
Industry
1.7
vs History
34
vs Industry
80
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7
Forward
1
vs History
23
vs Industry
76
Median 3Y
2.9
Median 5Y
3.3
Industry
7.3
vs History
20
vs Industry
70
Median 3Y
3.5
Median 5Y
3.6
Industry
13.1
Forward
4.5
vs History
36
vs Industry
66
Median 3Y
4.9
Median 5Y
7
Industry
17.8
Forward
7.7
vs History
22
vs Industry
52
Median 3Y
5.9
Median 5Y
6.5
Industry
14.9
vs History
9
vs Industry
16
Median 3Y
11.4
Median 5Y
12
Industry
20.7
vs History
22
vs Industry
55
Median 3Y
0.8
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

SOL Competitors Multiples
Solvay SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Solvay SA
XBER:SOL
2.9B EUR 0.6 20.7 5.2 8.7
ZA
Sasol Ltd
JSE:SOL
78.9B Zac 0 0 0 0
DE
Basf Se
XETRA:BAS
39.1B EUR 0.6 100.8 8.5 28.9
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
129.9B CNY 3.3 14.8 13.9 13.9
IN
Pidilite Industries Ltd
NSE:PIDILITIND
1.6T INR 12 75.8 51.5 58.4
ZA
Omnia Holdings Ltd
JSE:OMN
12B Zac 0 0 0 0
IN
SRF Ltd
NSE:SRF
845.3B INR 5.8 67.6 30 41.2
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
1.2T JPY 0.3 48.8 5.6 14.9
JP
Mitsubishi Chemical Group Corp
F:M3C0
6.9B EUR 0.3 47.3 5.5 14.7
JP
Sumitomo Chemical Co Ltd
TSE:4005
772.2B JPY 0.3 79.7 5.2 8.9
FR
Arkema SA
PAR:AKE
4.3B EUR 0.5 20.6 4.7 11
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Solvay SA
XBER:SOL
Average EV/EBITDA: 14.5
5.2
3%
1.7
ZA
S
Sasol Ltd
JSE:SOL
Not Available
8%
N/A
DE
Basf Se
XETRA:BAS
8.5
8%
1.1
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
13.9
38%
0.4
IN
Pidilite Industries Ltd
NSE:PIDILITIND
51.5
14%
3.7
ZA
O
Omnia Holdings Ltd
JSE:OMN
Not Available N/A N/A
IN
SRF Ltd
NSE:SRF
30
24%
1.2
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
5.6
2%
2.8
JP
M
Mitsubishi Chemical Group Corp
F:M3C0
5.5
2%
2.8
JP
S
Sumitomo Chemical Co Ltd
TSE:4005
5.2
3%
1.7
FR
Arkema SA
PAR:AKE
4.7
5%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Solvay SA
XBER:SOL
Average EV/EBIT: 22.3
8.7
1%
8.7
ZA
S
Sasol Ltd
JSE:SOL
Not Available
-7%
N/A
DE
Basf Se
XETRA:BAS
28.9
17%
1.7
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
13.9
30%
0.5
IN
Pidilite Industries Ltd
NSE:PIDILITIND
58.4
15%
3.9
ZA
O
Omnia Holdings Ltd
JSE:OMN
Not Available
11%
N/A
IN
SRF Ltd
NSE:SRF
41.2
27%
1.5
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
14.9
N/A N/A
JP
M
Mitsubishi Chemical Group Corp
F:M3C0
14.7
N/A N/A
JP
S
Sumitomo Chemical Co Ltd
TSE:4005
8.9
N/A N/A
FR
Arkema SA
PAR:AKE
11
8%
1.4