Calix Ltd
ASX:CXL

Watchlist Manager
Calix Ltd Logo
Calix Ltd
ASX:CXL
Watchlist
Price: 0.74 AUD 1.37%
Market Cap: 134.8m AUD
Have any thoughts about
Calix Ltd?
Write Note

Relative Value

The Relative Value of one CXL stock under the Base Case scenario is 0.8 AUD. Compared to the current market price of 0.74 AUD, Calix Ltd is Undervalued by 8%.

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.

CXL Relative Value
Base Case
0.8 AUD
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
11
Median 3Y
29.1
Median 5Y
12.7
Industry
1.5
Forward
4.4
vs History
vs Industry
Median 3Y
-41.7
Median 5Y
-30.2
Industry
21.7
Forward
-4.6
vs History
vs Industry
Median 3Y
-66.7
Median 5Y
-31.7
Industry
13
vs History
vs Industry
Median 3Y
-41.5
Median 5Y
-25.1
Industry
20.5
vs History
98
vs Industry
34
Median 3Y
7.2
Median 5Y
6.7
Industry
1.6
vs History
98
vs Industry
15
Median 3Y
28.6
Median 5Y
12.6
Industry
1.6
Forward
3.1
vs History
98
vs Industry
46
Median 3Y
54.4
Median 5Y
22.1
Industry
7.2
vs History
vs Industry
Median 3Y
-35.5
Median 5Y
-35.5
Industry
13.2
Forward
-5.4
vs History
vs Industry
Median 3Y
-35.5
Median 5Y
-35.5
Industry
17.5
Forward
-3.6
vs History
vs Industry
Median 3Y
-64.6
Median 5Y
-30.4
Industry
13.9
vs History
vs Industry
Median 3Y
-39.7
Median 5Y
-22.3
Industry
19.1
vs History
98
vs Industry
22
Median 3Y
16.8
Median 5Y
10.7
Industry
1.3

Multiples Across Competitors

CXL Competitors Multiples
Calix Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Calix Ltd
ASX:CXL
134.6m AUD 4.6 -5.3 -2.4 -2.4
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 134.1 13.4 59
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
43.8B USD 25.3 -607.3 -905.5 -905.5
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
633.7T IDR 22.7 -543.3 -810.9 -810.9
US
Dow Inc
NYSE:DOW
28.1B USD 0.7 26.7 8.9 22.2
UK
LyondellBasell Industries NV
NYSE:LYB
24.1B USD 0.6 11.2 7.2 10.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
109B CNY 0.5 17.3 19.3 19.3
US
Westlake Corp
NYSE:WLK
14.8B USD 1.2 154.1 8.5 19.7
KR
LG Chem Ltd
KRX:051910
19.8T KRW 0.4 69.9 5.6 23.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
88.3B CNY 0.3 45.8 21.7 21.7
IN
Solar Industries India Ltd
NSE:SOLARINDS
921.1B INR 14.3 91.1 57.6 64
P/E Multiple
Earnings Growth P/E to Growth
AU
Calix Ltd
ASX:CXL
Average P/E: 68.8
Negative Multiple: -5.3
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
134.1
N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -607.3 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -543.3 N/A N/A
US
Dow Inc
NYSE:DOW
26.7
371%
0.1
UK
LyondellBasell Industries NV
NYSE:LYB
11.2
53%
0.2
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.3
81%
0.2
US
Westlake Corp
NYSE:WLK
154.1
173%
0.9
KR
LG Chem Ltd
KRX:051910
69.9
160%
0.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
45.8
520%
0.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
91.1
148%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Calix Ltd
ASX:CXL
Average EV/EBITDA: 17.8
Negative Multiple: -2.4
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
13.4
71%
0.2
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -905.5 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -810.9 N/A N/A
US
Dow Inc
NYSE:DOW
8.9
58%
0.2
UK
LyondellBasell Industries NV
NYSE:LYB
7.2
12%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.3
129%
0.1
US
Westlake Corp
NYSE:WLK
8.5
29%
0.3
KR
LG Chem Ltd
KRX:051910
5.6
85%
0.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.7
346%
0.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
57.6
88%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Calix Ltd
ASX:CXL
Average EV/EBIT: 30
Negative Multiple: -2.4
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
59
239%
0.2
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -905.5 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -810.9 N/A N/A
US
Dow Inc
NYSE:DOW
22.2
111%
0.2
UK
LyondellBasell Industries NV
NYSE:LYB
10.8
20%
0.5
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.3
36%
0.5
US
Westlake Corp
NYSE:WLK
19.7
61%
0.3
KR
LG Chem Ltd
KRX:051910
23.3
140%
0.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.7
151%
0.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
64
87%
0.7

See Also

Discover More
Back to Top