Hazer Group Ltd
ASX:HZR

Watchlist Manager
Hazer Group Ltd Logo
Hazer Group Ltd
ASX:HZR
Watchlist
Price: 0.37 AUD
Market Cap: 85.2m AUD
Have any thoughts about
Hazer Group Ltd?
Write Note

Relative Value

The Relative Value of one HZR stock under the Base Case scenario is 0.05 AUD. Compared to the current market price of 0.37 AUD, Hazer Group Ltd is Overvalued by 86%.

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.

HZR Relative Value
Base Case
0.05 AUD
Overvaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
2
Median 3Y
50
Median 5Y
47.2
Industry
1.5
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-9.3
Industry
21.7
vs History
vs Industry
Median 3Y
-22.5
Median 5Y
-15.3
Industry
13
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.6
Industry
20.5
vs History
77
vs Industry
2
Median 3Y
11.1
Median 5Y
9.3
Industry
1.6
vs History
92
vs Industry
2
Median 3Y
48.7
Median 5Y
39.6
Industry
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-13.1
Industry
13.2
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-13.1
Industry
17.5
vs History
vs Industry
Median 3Y
-20.8
Median 5Y
-14.1
Industry
13.9
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-7.2
Industry
19.1
vs History
68
vs Industry
0
Median 3Y
28.4
Median 5Y
28.4
Industry
1.3

Multiples Across Competitors

HZR Competitors Multiples
Hazer Group 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
Hazer Group Ltd
ASX:HZR
85.1m AUD 22.4 -4.5 -4.8 -4.8
US
Sherwin-Williams Co
NYSE:SHW
87.3B USD 3.8 34.1 22.1 25.7
US
Ecolab Inc
NYSE:ECL
68.5B USD 4.4 33.5 21.3 29.1
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.3T JPY 4.1 20 8.9 11.7
CH
Givaudan SA
SIX:GIVN
36.4B CHF 5.1 35.3 24.7 31.5
US
Dupont De Nemours Inc
NYSE:DD
32.3B USD 2.6 40.4 12.7 21.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
230.2B CNY 1.2 15.1 16.6 16.6
US
PPG Industries Inc
NYSE:PPG
28.1B USD 1.6 18.9 11.5 14.2
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 47.9 32.5 37.7
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
P/E Multiple
Earnings Growth P/E to Growth
AU
Hazer Group Ltd
ASX:HZR
Average P/E: 31.2
Negative Multiple: -4.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
34.1
52%
0.7
US
Ecolab Inc
NYSE:ECL
33.5
76%
0.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
20
40%
0.5
CH
Givaudan SA
SIX:GIVN
35.3
46%
0.8
US
Dupont De Nemours Inc
NYSE:DD
40.4
399%
0.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.1
41%
0.4
US
PPG Industries Inc
NYSE:PPG
18.9
80%
0.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
12.2
-42%
N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
47.9
7%
6.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBITDA: 21
Negative Multiple: -4.8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.1
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.3
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.7
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.6
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.5
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.5
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
AU
Hazer Group Ltd
ASX:HZR
Average EV/EBIT: 25
Negative Multiple: -4.8
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.7
34%
0.8
US
Ecolab Inc
NYSE:ECL
29.1
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.7
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.5
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21.1
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.6
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.2
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.7
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Discover More
Back to Top