IFOS Relative Valuation - Itafos

Watchlist Manager

Watchlist

Price: 4.35 CAD 6.62% Market Closed

Market Cap: CA$812.6m

Relative Value

The Relative Value of one IFOS stock under the Base Case scenario is 3.36 CAD. Compared to the current market price of 4.35 CAD, Itafos is Overvalued by 23%.

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.

What is Relative Valuation?

How is Relative Value calculated?

IFOS Relative Value

Base Case

Overvaluation 23%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
KY	Itafos XTSX:IFOS	788.4m CAD	1.1	4.9	3.6	4.8
US	Corteva Inc NYSE:CTVA	53.1B USD	3	48.3	13	19
CA	Nutrien Ltd TSX:NTR	51.6B CAD	1.4	16.7	8.1	13.4
CN	Qinghai Salt Lake Industry Co Ltd SZSE:000792	197.9B CNY	12.5	32.8	25.9	25.9
CL	Sociedad Quimica y Minera de Chile SA NYSE:SQM	21.8B USD	5	41.4	24.9	24.9
US	CF Industries Holdings Inc NYSE:CF	18.8B USD	2.7	12.9	6.1	8.5
CN	Zangge Mining Co Ltd SZSE:000408	126.6B CNY	38.7	37.2	101.4	101.4
NO	Yara International ASA OSE:YAR	138.9B NOK	0.9	10.6	6.2	10.2
SA	SABIC Agri-Nutrients Company SJSC SAU:2020	53.8B SAR	4.1	12.4	8.2	10
CN	Shandong Hualu-Hengsheng Chemical Co Ltd SSE:600426	87.9B CNY	2.7	27.2	21	21
RU	PhosAgro PAO MOEX:PHOR	959.7B RUB	1.7	8.3	5.1	6.3

			Revenue Growth	P/S to Growth
KY	Itafos XTSX:IFOS	Average P/S: 6.7 1.1	5%	0.2
US	Corteva Inc NYSE:CTVA	3	4%	0.8
CA	Nutrien Ltd TSX:NTR	1.4	0%	N/A
CN	Qinghai Salt Lake Industry Co Ltd SZSE:000792	12.5	10%	1.3
CL	Sociedad Quimica y Minera de Chile SA NYSE:SQM	5	-88%	N/A
US	CF Industries Holdings Inc NYSE:CF	2.7	-2%	N/A
CN	Zangge Mining Co Ltd SZSE:000408	38.7	12%	3.2
NO	Yara International ASA OSE:YAR	0.9	1%	0.9
SA	SABIC Agri-Nutrients Company SJSC SAU:2020	4.1	N/A	N/A
CN	Shandong Hualu-Hengsheng Chemical Co Ltd SSE:600426	2.7	5%	0.5
RU	PhosAgro PAO MOEX:PHOR	1.7	N/A	N/A

			Earnings Growth	PEG
KY	Itafos XTSX:IFOS	Average P/E: 23 4.9	-1%	N/A
US	Corteva Inc NYSE:CTVA	48.3	41%	1.2
CA	Nutrien Ltd TSX:NTR	16.7	1%	16.7
CN	Qinghai Salt Lake Industry Co Ltd SZSE:000792	32.8	32%	1
CL	Sociedad Quimica y Minera de Chile SA NYSE:SQM	41.4	N/A	N/A
US	CF Industries Holdings Inc NYSE:CF	12.9	-7%	N/A
CN	Zangge Mining Co Ltd SZSE:000408	37.2	43%	0.9
NO	Yara International ASA OSE:YAR	10.6	-9%	N/A
SA	SABIC Agri-Nutrients Company SJSC SAU:2020	12.4	N/A	N/A
CN	Shandong Hualu-Hengsheng Chemical Co Ltd SSE:600426	27.2	11%	2.5
RU	PhosAgro PAO MOEX:PHOR	8.3	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
KY	Itafos XTSX:IFOS	Average EV/EBITDA: 20.3 3.6	2%	1.8
US	Corteva Inc NYSE:CTVA	13	8%	1.6
CA	Nutrien Ltd TSX:NTR	8.1	1%	8.1
CN	Qinghai Salt Lake Industry Co Ltd SZSE:000792	25.9	50%	0.5
CL	Sociedad Quimica y Minera de Chile SA NYSE:SQM	24.9	-85%	N/A
US	CF Industries Holdings Inc NYSE:CF	6.1	-9%	N/A
CN	Zangge Mining Co Ltd SZSE:000408	101.4	49%	2.1
NO	Yara International ASA OSE:YAR	6.2	-1%	N/A
SA	SABIC Agri-Nutrients Company SJSC SAU:2020	8.2	-16%	N/A
CN	Shandong Hualu-Hengsheng Chemical Co Ltd SSE:600426	21	24%	0.9
RU	PhosAgro PAO MOEX:PHOR	5.1	N/A	N/A

			EBIT Growth	EV/EBIT to Growth
KY	Itafos XTSX:IFOS	Average EV/EBIT: 22.3 4.8	0%	N/A
US	Corteva Inc NYSE:CTVA	19	14%	1.4
CA	Nutrien Ltd TSX:NTR	13.4	0%	N/A
CN	Qinghai Salt Lake Industry Co Ltd SZSE:000792	25.9	42%	0.6
CL	Sociedad Quimica y Minera de Chile SA NYSE:SQM	24.9	-86%	N/A
US	CF Industries Holdings Inc NYSE:CF	8.5	-11%	N/A
CN	Zangge Mining Co Ltd SZSE:000408	101.4	41%	2.5
NO	Yara International ASA OSE:YAR	10.2	-3%	N/A
SA	SABIC Agri-Nutrients Company SJSC SAU:2020	10	N/A	N/A
CN	Shandong Hualu-Hengsheng Chemical Co Ltd SSE:600426	21	15%	1.4
RU	PhosAgro PAO MOEX:PHOR	6.3	N/A	N/A

Itafos
XTSX:IFOS

Relative Value

Valuation Multiples

Multiples Across Competitors

IFOS Competitors Multiples
Itafos Competitors

See Also

Company

Help

Tools

Stocks

Itafos XTSX:IFOS

Relative Value

Valuation Multiples

Multiples Across Competitors

IFOS Competitors Multiples Itafos Competitors

See Also

Company

Help

Tools

Stocks

Itafos
XTSX:IFOS

IFOS Competitors Multiples
Itafos Competitors