Good Natured Products Inc
XTSX:GDNP

Watchlist Manager
Good Natured Products Inc Logo
Good Natured Products Inc
XTSX:GDNP
Watchlist
Price: 0.005 CAD
Market Cap: 1.8m CAD

Relative Value

The Relative Value of one GDNP stock under the Base Case scenario is 0.188 CAD. Compared to the current market price of 0.005 CAD, Good Natured Products Inc is Undervalued by 97%.

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.

GDNP Relative Value
Base Case
0.188 CAD
Undervaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
98
Median 3Y
0.4
Median 5Y
1
Industry
1.4
Forward
0
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-8.9
Industry
20.8
Forward
-0.1
vs History
vs Industry
72
Median 3Y
-0.4
Median 5Y
-8.7
Industry
13
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-1.7
Industry
20.7
vs History
68
vs Industry
91
Median 3Y
2.5
Median 5Y
3.1
Industry
1.6
vs History
80
vs Industry
68
Median 3Y
1
Median 5Y
1.4
Industry
1.6
Forward
0.7
vs History
80
vs Industry
68
Median 3Y
3.7
Median 5Y
5.3
Industry
6.8
vs History
vs Industry
Median 3Y
-56.9
Median 5Y
-74.4
Industry
12.5
Forward
16.7
vs History
vs Industry
Median 3Y
-15.5
Median 5Y
-35.7
Industry
16.9
Forward
28.6
vs History
vs Industry
28
Median 3Y
-10.8
Median 5Y
-14.1
Industry
14.1
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-12.3
Industry
20.2
vs History
80
vs Industry
62
Median 3Y
1.1
Median 5Y
1.9
Industry
1.2

Multiples Across Competitors

GDNP Competitors Multiples
Good Natured Products Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Good Natured Products Inc
XTSX:GDNP
1.8m CAD 0 -0.1 -53.1 -10.1
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 2 800.4 13.1 53.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
811T IDR 25.6 -802.2 -985.4 -985.4
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 23.5 -738.7 -908 -908
US
Dow Inc
NYSE:DOW
19B USD 0.4 67.6 7.9 24.3
UK
LyondellBasell Industries NV
NYSE:LYB
18.5B USD 0.5 17.5 9.2 18.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
1.5T INR 20.5 127.9 78.4 86.4
CN
Hengli Petrochemical Co Ltd
SSE:600346
100B CNY 0.4 14.4 18.4 18.4
KR
LG Chem Ltd
KRX:051910
16.5T KRW 0.3 -17.7 5.4 29.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
77.7B CNY 0.2 102.2 27.2 27.2
JP
Toray Industries Inc
TSE:3402
1.5T JPY 0.6 19.5 6.7 13.5
P/E Multiple
Earnings Growth PEG
CA
Good Natured Products Inc
XTSX:GDNP
Average P/E: 449.9
Negative Multiple: -0.1
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
2 800.4
92%
30.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -802.2 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -738.7 N/A N/A
US
Dow Inc
NYSE:DOW
67.6
9%
7.5
UK
LyondellBasell Industries NV
NYSE:LYB
17.5
21%
0.8
IN
Solar Industries India Ltd
NSE:SOLARINDS
127.9
N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
14.4
17%
0.8
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -17.7 N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
102.2
N/A N/A
JP
Toray Industries Inc
TSE:3402
19.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Good Natured Products Inc
XTSX:GDNP
Average EV/EBITDA: 20.8
Negative Multiple: -53.1
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
13.1
14%
0.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -985.4 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -908 N/A N/A
US
Dow Inc
NYSE:DOW
7.9
7%
1.1
UK
LyondellBasell Industries NV
NYSE:LYB
9.2
4%
2.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
78.4
N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
18.4
34%
0.5
KR
LG Chem Ltd
KRX:051910
5.4
33%
0.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
27.2
66%
0.4
JP
Toray Industries Inc
TSE:3402
6.7
11%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Good Natured Products Inc
XTSX:GDNP
Average EV/EBIT: 33.8
Negative Multiple: -10.1
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
53.7
35%
1.5
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -985.4 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -908 N/A N/A
US
Dow Inc
NYSE:DOW
24.3
14%
1.7
UK
LyondellBasell Industries NV
NYSE:LYB
18.1
7%
2.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
86.4
N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
18.4
11%
1.7
KR
LG Chem Ltd
KRX:051910
29.1
93%
0.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
27.2
33%
0.8
JP
Toray Industries Inc
TSE:3402
13.5
N/A N/A