Corbion NV
AEX:CRBN

Watchlist Manager
Corbion NV Logo
Corbion NV
AEX:CRBN
Watchlist
Price: 21.24 EUR -0.65% Market Closed
Market Cap: 1.2B EUR
Have any thoughts about
Corbion NV?
Write Note
Section:
 

Relative Value

The Relative Value of one CRBN stock under the Base Case scenario is 36.07 EUR. Compared to the current market price of 21.24 EUR, Corbion NV is Undervalued by 41%.

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.

CRBN Relative Value
Base Case
36.07 EUR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
71
vs Industry
63
Median 3Y
1.1
Median 5Y
1.5
Industry
1.5
Forward
1
More Details
5.9
P/E
P/E
Price to Earnings
5.9
vs History
90
vs Industry
42
Median 3Y
19.4
Median 5Y
24.7
Industry
21.7
Forward
21.2
More Details
7.4
P/OCF
P/OCF
Price to OCF
7.4
vs History
85
vs Industry
52
Median 3Y
23.6
Median 5Y
21.7
Industry
13
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
13
Median 3Y
-4.1
Median 5Y
33.9
Industry
20.5
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
90
vs Industry
35
Median 3Y
2.4
Median 5Y
3.2
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
71
vs Industry
56
Median 3Y
1.4
Median 5Y
1.7
Industry
1.6
Forward
1.2
More Details
4.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.5
vs History
76
vs Industry
62
Median 3Y
5.8
Median 5Y
6.8
Industry
7.2
More Details
7.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.3
vs History
85
vs Industry
57
Median 3Y
10.2
Median 5Y
13.2
Industry
13.2
Forward
9.3
More Details
12
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12
vs History
80
vs Industry
51
Median 3Y
19.2
Median 5Y
22.6
Industry
17.5
Forward
18.6
More Details
9.5
EV/OCF
EV/OCF
Enterprise Value to OCF
9.5
vs History
85
vs Industry
48
Median 3Y
26.2
Median 5Y
22.5
Industry
13.9
More Details
24.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.5
vs History
47
vs Industry
5
Median 3Y
-10.7
Median 5Y
23.9
Industry
19.1
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
76
vs Industry
52
Median 3Y
1.3
Median 5Y
1.7
Industry
1.3
More Details

Multiples Across Competitors

CRBN Competitors Multiples
Corbion NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Corbion NV
AEX:CRBN
1.3B EUR 0.9 5.9 7.3 12
US
Sherwin-Williams Co
NYSE:SHW
86.9B USD 3.8 34 22 25.6
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.3 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Corbion NV
AEX:CRBN
Average EV/EBITDA: 19.7
7.3
2%
3.6
US
Sherwin-Williams Co
NYSE:SHW
22
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.2
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.4
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Corbion NV
AEX:CRBN
Average EV/EBIT: 23.7
12
-1%
N/A
US
Sherwin-Williams Co
NYSE:SHW
25.6
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Summary
CRBN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CRBN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CRBN stock valuation using valuation multiples.
Wall Street Estimates
CRBN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CRBN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.