Elementis PLC
LSE:ELM

Watchlist Manager
Elementis PLC Logo
Elementis PLC
LSE:ELM
Watchlist
Price: 139.6 GBX 1.6%
Market Cap: 822.9m GBX
Have any thoughts about
Elementis PLC?
Write Note

Relative Value

The Relative Value of one ELM stock under the Base Case scenario is 293.99 GBX. Compared to the current market price of 139.6 GBX, Elementis PLC 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.

ELM Relative Value
Base Case
293.99 GBX
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
41
Median 3Y
1.4
Median 5Y
1.3
Industry
1.5
Forward
0
vs History
vs Industry
16
Median 3Y
-17.4
Median 5Y
-13.2
Industry
21.7
Forward
0.1
vs History
79
vs Industry
32
Median 3Y
11.6
Median 5Y
11.1
Industry
13
vs History
vs Industry
13
Median 3Y
-26.2
Median 5Y
-20
Industry
20.5
vs History
25
vs Industry
51
Median 3Y
1.1
Median 5Y
1.1
Industry
1.6
vs History
98
vs Industry
2
Median 3Y
54.4
Median 5Y
56.3
Industry
1.6
Forward
0.3
vs History
98
vs Industry
1
Median 3Y
134
Median 5Y
152.3
Industry
7.2
vs History
65
vs Industry
1
Median 3Y
551.2
Median 5Y
551.2
Industry
13.2
Forward
1.4
vs History
17
vs Industry
0
Median 3Y
406.8
Median 5Y
489.4
Industry
17.5
Forward
2.1
vs History
98
vs Industry
1
Median 3Y
521.6
Median 5Y
467.3
Industry
13.9
vs History
98
vs Industry
0
Median 3Y
1 343.1
Median 5Y
969.2
Industry
19.1
vs History
88
vs Industry
1
Median 3Y
27.5
Median 5Y
27.7
Industry
1.3

Multiples Across Competitors

ELM Competitors Multiples
Elementis 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
Elementis PLC
LSE:ELM
830.3m GBP 1.4 -27.1 419.8 6 210.4
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
10.2T JPY 4.1 20 8.9 11.6
CH
Givaudan SA
SIX:GIVN
36.4B CHF 5.1 35.3 24.7 31.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
234.5B CNY 1.2 15.4 16.8 16.8
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
25.9B EUR 2.4 12.2 30.8 -60.2
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
UK
Elementis PLC
LSE:ELM
Average P/E: 31.2
Negative Multiple: -27.1
248%
N/A
US
Sherwin-Williams Co
NYSE:SHW
34
52%
0.6
US
Ecolab Inc
NYSE:ECL
33.3
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
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.4
41%
0.4
US
Dupont De Nemours Inc
NYSE:DD
40.2
399%
0.1
US
PPG Industries Inc
NYSE:PPG
18.8
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
UK
Elementis PLC
LSE:ELM
Average EV/EBITDA: 57.2
419.8
69%
6.1
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
8.9
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.8
131%
0.1
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.8
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
UK
Elementis PLC
LSE:ELM
Average EV/EBIT: 643.5
6 210.4
147%
42.3
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
11.6
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.5
44%
0.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.8
39%
0.4
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.2 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