BRAIN Biotech AG
XETRA:BNN

Watchlist Manager
BRAIN Biotech AG Logo
BRAIN Biotech AG
XETRA:BNN
Watchlist
Price: 2.28 EUR 4.59% Market Closed
Market Cap: €49.8m

Relative Value

The Relative Value of one BNN stock under the Base Case scenario is 2.41 EUR. Compared to the current market price of 2.28 EUR, BRAIN Biotech AG 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.

BNN Relative Value
Base Case
2.41 EUR
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BNN Competitors Multiples
BRAIN Biotech AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
BRAIN Biotech AG
XETRA:BNN
49.8m EUR 1 -4.2 -19.4 -5.9
US
Sherwin-Williams Co
NYSE:SHW
90.6B USD 3.9 35.4 22.8 26.7
US
Ecolab Inc
NYSE:ECL
85.5B USD 5.4 43.1 24.4 32.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.2T JPY 4 21 10.1 14
CN
Wanhua Chemical Group Co Ltd
SSE:600309
278.7B CNY 1.6 25.1 21.5 21.5
CH
Givaudan SA
SIX:GIVN
28.4B CHF 3.8 26.1 17.7 22.3
US
PPG Industries Inc
NYSE:PPG
29.3B USD 1.8 18.6 12.6 15.4
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.6 59.7 35.7 43.9
CH
Sika AG
F:SIKA
19.9B EUR 1.3 11.9 8.7 10.9
CH
DSM-Firmenich AG
AEX:DSFIR
18.4B EUR 1.4 73.2 10.1 35.7
P/E Multiple
Earnings Growth PEG
DE
BRAIN Biotech AG
XETRA:BNN
Average P/E: 36.9
Negative Multiple: -4.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
35.4
15%
2.4
US
Ecolab Inc
NYSE:ECL
43.1
9%
4.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
21
7%
3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
25.1
13%
1.9
CH
Givaudan SA
SIX:GIVN
26.1
6%
4.3
US
PPG Industries Inc
NYSE:PPG
18.6
11%
1.7
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
59.7
16%
3.7
CH
Sika AG
F:SIKA
11.9
5%
2.4
CH
D
DSM-Firmenich AG
AEX:DSFIR
73.2
67%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
BRAIN Biotech AG
XETRA:BNN
Average EV/EBITDA: 19.2
Negative Multiple: -19.4
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.8
7%
3.3
US
Ecolab Inc
NYSE:ECL
24.4
9%
2.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1
4%
2.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.5
33%
0.7
CH
Givaudan SA
SIX:GIVN
17.7
5%
3.5
US
PPG Industries Inc
NYSE:PPG
12.6
9%
1.4
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
35.7
11%
3.2
CH
Sika AG
F:SIKA
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.1
7%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
BRAIN Biotech AG
XETRA:BNN
Average EV/EBIT: 26.1
Negative Multiple: -5.9
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.7
10%
2.7
US
Ecolab Inc
NYSE:ECL
32.7
12%
2.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.5
8%
2.7
CH
Givaudan SA
SIX:GIVN
22.3
5%
4.5
US
PPG Industries Inc
NYSE:PPG
15.4
8%
1.9
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
43.9
11%
4
CH
Sika AG
F:SIKA
10.9
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
35.7
36%
1