Flugger group A/S
CSE:FLUG B

Watchlist Manager
Flugger group A/S Logo
Flugger group A/S
CSE:FLUG B
Watchlist
Price: 313.1 DKK -0.29% Market Closed
Market Cap: 921.4m DKK

Relative Value

The Relative Value of one FLUG B stock under the Base Case scenario is 665.21 DKK. Compared to the current market price of 313.1 DKK, Flugger group A/S is Undervalued by 53%.

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.

FLUG B Relative Value
Base Case
665.21 DKK
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
81
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
vs History
23
vs Industry
26
Median 3Y
-16.9
Median 5Y
11.8
Industry
19.5
vs History
84
vs Industry
64
Median 3Y
7.4
Median 5Y
5.5
Industry
11.6
vs History
vs Industry
42
Median 3Y
-20.7
Median 5Y
6.7
Industry
19
vs History
92
vs Industry
57
Median 3Y
1.4
Median 5Y
1.4
Industry
1.5
vs History
82
vs Industry
74
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
vs History
85
vs Industry
85
Median 3Y
1.3
Median 5Y
1.3
Industry
6.5
vs History
61
vs Industry
61
Median 3Y
5.2
Median 5Y
5.5
Industry
11.4
vs History
36
vs Industry
41
Median 3Y
13.6
Median 5Y
10.3
Industry
15.4
vs History
76
vs Industry
58
Median 3Y
10.3
Median 5Y
7.3
Industry
12.5
vs History
52
vs Industry
41
Median 3Y
8.4
Median 5Y
8.2
Industry
18
vs History
66
vs Industry
60
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

FLUG B Competitors Multiples
Flugger group A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Flugger group A/S
CSE:FLUG B
935.6m DKK 0.4 26.6 5 13.2
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
655.3T IDR 21.9 -564.2 -689.9 -689.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
33.8B USD 18.9 -488.5 -597.6 -597.6
US
Dow Inc
NYSE:DOW
19.3B USD 0.4 17.5 6.9 17.3
UK
LyondellBasell Industries NV
NYSE:LYB
18.1B USD 0.4 13.4 5.9 9.2
CN
Hengli Petrochemical Co Ltd
SSE:600346
109.1B CNY 0.5 17.3 19.3 19.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
1.1T INR 15.7 97.8 62.4 68.5
KR
LG Chem Ltd
KRX:051910
17.2T KRW 0.4 -24.9 5.4 33.3
US
Westlake Corp
NYSE:WLK
11.6B USD 1 19.3 6.4 13.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
76.8B CNY 0.2 39.8 20.8 20.8