Croda International PLC
LSE:CRDA

Watchlist Manager
Croda International PLC Logo
Croda International PLC
LSE:CRDA
Watchlist
Price: 3 397 GBX 1.58% Market Closed
Market Cap: 4.7B GBX
Have any thoughts about
Croda International PLC?
Write Note

Relative Value

The Relative Value of one CRDA stock under the Base Case scenario is 4 607.08 GBX. Compared to the current market price of 3 397 GBX, Croda International PLC is Undervalued by 26%.

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.

CRDA Relative Value
Base Case
4 607.08 GBX
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
20
Median 3Y
4.3
Median 5Y
4.4
Industry
1.5
Forward
2.9
vs History
61
vs Industry
21
Median 3Y
33.2
Median 5Y
34
Industry
21.7
Forward
24.3
vs History
98
vs Industry
29
Median 3Y
26.7
Median 5Y
25.2
Industry
13
vs History
36
vs Industry
27
Median 3Y
29.5
Median 5Y
27.5
Industry
20.5
vs History
98
vs Industry
26
Median 3Y
3.6
Median 5Y
5.3
Industry
1.6
vs History
98
vs Industry
18
Median 3Y
4.4
Median 5Y
4.7
Industry
1.6
Forward
3.1
vs History
96
vs Industry
37
Median 3Y
9.5
Median 5Y
10.2
Industry
7.2
vs History
92
vs Industry
32
Median 3Y
16.5
Median 5Y
17
Industry
13.2
Forward
13.5
vs History
57
vs Industry
28
Median 3Y
23.1
Median 5Y
24.1
Industry
17.5
Forward
19
vs History
98
vs Industry
29
Median 3Y
28.3
Median 5Y
27
Industry
13.9
vs History
96
vs Industry
13
Median 3Y
53.1
Median 5Y
50
Industry
19.1
vs History
98
vs Industry
25
Median 3Y
2.9
Median 5Y
3.4
Industry
1.3

Multiples Across Competitors

CRDA Competitors Multiples
Croda International PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Croda International PLC
LSE:CRDA
4.7B GBP 2.9 29.2 13.9 21.6
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
UK
Croda International PLC
LSE:CRDA
Average EV/EBITDA: 20.3
13.9
17%
0.8
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
UK
Croda International PLC
LSE:CRDA
Average EV/EBIT: 24.6
21.6
29%
0.8
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

Discover More
Back to Top