Umicore SA
XETRA:NVJP

Watchlist Manager
Umicore SA Logo
Umicore SA
XETRA:NVJP
Watchlist
Price: 20.14 EUR 3.39%
Market Cap: €4.8B

Relative Value

The Relative Value of one NVJP stock under the Base Case scenario is 18.01 EUR. Compared to the current market price of 20.14 EUR, Umicore SA is Overvalued by 11%.

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.

NVJP Relative Value
Base Case
18.01 EUR
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NVJP Competitors Multiples
Umicore SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Umicore SA
XETRA:NVJP
4.9B EUR 0.3 38.1 14.6 14.6
US
Sherwin-Williams Co
NYSE:SHW
89B USD 3.8 34.8 22.4 26.2
US
Ecolab Inc
NYSE:ECL
80.2B USD 5 40.3 22.9 30.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.8T JPY 3.8 20.1 9.6 13.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
262.9B CNY 1.5 23.7 20.5 20.5
CH
Givaudan SA
SIX:GIVN
27.6B CHF 3.7 25.7 17.5 22
US
PPG Industries Inc
NYSE:PPG
26.9B USD 1.9 27.1 12.1 14.9
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.4T INR 6.8 61.2 36.7 45
CH
Sika AG
F:SIKA
19.9B EUR 1.3 11.9 8.7 10.9
CH
DSM-Firmenich AG
AEX:DSFIR
17.7B EUR 1.4 72.8 10 35.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Umicore SA
XETRA:NVJP
Average EV/EBITDA: 18.5
14.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.4
7%
3.2
US
Ecolab Inc
NYSE:ECL
22.9
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.6
4%
2.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.5
33%
0.6
CH
Givaudan SA
SIX:GIVN
17.5
5%
3.5
US
PPG Industries Inc
NYSE:PPG
12.1
4%
3
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
36.7
11%
3.3
CH
Sika AG
F:SIKA
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10
7%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Umicore SA
XETRA:NVJP
Average EV/EBIT: 24.7
14.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
26.2
10%
2.6
US
Ecolab Inc
NYSE:ECL
30.7
12%
2.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
13.3
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.5
8%
2.6
CH
Givaudan SA
SIX:GIVN
22
5%
4.4
US
PPG Industries Inc
NYSE:PPG
14.9
5%
3
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
45
11%
4.1
CH
Sika AG
F:SIKA
10.9
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
35.6
36%
1