Croda International PLC
LSE:CRDA

Watchlist Manager
Croda International PLC Logo
Croda International PLC
LSE:CRDA
Watchlist
Price: 2 970 GBX Market Closed
Market Cap: 4.1B GBX

Relative Value

The Relative Value of one CRDA stock under the Base Case scenario is 4 552.85 GBX. Compared to the current market price of 2 970 GBX, Croda International PLC is Undervalued by 35%.

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
4 552.85 GBX
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
27
Median 3Y
4.1
Median 5Y
4.4
Industry
1.4
Forward
2.4
vs History
74
vs Industry
29
Median 3Y
30.8
Median 5Y
34
Industry
20
Forward
19.9
vs History
95
vs Industry
36
Median 3Y
20.8
Median 5Y
25.2
Industry
11.9
vs History
23
vs Industry
16
Median 3Y
37.8
Median 5Y
29
Industry
19.8
vs History
96
vs Industry
40
Median 3Y
3
Median 5Y
4
Industry
1.5
vs History
96
vs Industry
25
Median 3Y
4.4
Median 5Y
4.6
Industry
1.5
Forward
2.7
vs History
96
vs Industry
46
Median 3Y
9.4
Median 5Y
10
Industry
6.7
vs History
96
vs Industry
37
Median 3Y
16
Median 5Y
17
Industry
12
Forward
10.9
vs History
82
vs Industry
31
Median 3Y
21.5
Median 5Y
24.1
Industry
16.2
Forward
15.2
vs History
95
vs Industry
34
Median 3Y
21.9
Median 5Y
27
Industry
13
vs History
79
vs Industry
17
Median 3Y
49.3
Median 5Y
50
Industry
18.3
vs History
96
vs Industry
37
Median 3Y
2.5
Median 5Y
3.3
Industry
1.2

Multiples Across Competitors

CRDA Competitors Multiples
Croda International PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Croda International PLC
LSE:CRDA
4.1B GBP 2.5 26.2 12.2 19.1
US
Sherwin-Williams Co
NYSE:SHW
83.3B USD 3.6 31.1 21 24.5
US
Ecolab Inc
NYSE:ECL
67.5B USD 4.3 31.9 20.6 27.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8T JPY 3.2 14.7 6.7 8.8
CH
Givaudan SA
SIX:GIVN
35.8B CHF 4.8 32.8 22.1 27.7
CH
DSM-Firmenich AG
AEX:DSFIR
24.6B EUR 1.9 98.6 13.3 47.1
US
Dupont De Nemours Inc
NYSE:DD
27.5B USD 2.2 39.1 10.1 16.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.8 55.1 37.1 43.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
176B CNY 1 14.7 16.2 16.2
US
PPG Industries Inc
NYSE:PPG
23.6B USD 1.5 21.1 9.9 12