Zotefoams PLC
LSE:ZTF

Watchlist Manager
Zotefoams PLC Logo
Zotefoams PLC
LSE:ZTF
Watchlist
Price: 242.6401 GBX -1.37%
Market Cap: 118.5m GBX

Relative Value

The Relative Value of one ZTF stock under the Base Case scenario is 417.1026 GBX. Compared to the current market price of 242.6401 GBX, Zotefoams PLC is Undervalued by 42%.

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.

ZTF Relative Value
Base Case
417.1026 GBX
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
58
Median 3Y
1.3
Median 5Y
1.5
Industry
1.3
Forward
0.8
vs History
vs Industry
29
Median 3Y
18.2
Median 5Y
21.9
Industry
19.7
Forward
8
vs History
98
vs Industry
58
Median 3Y
11.8
Median 5Y
15
Industry
11.7
vs History
79
vs Industry
52
Median 3Y
40.4
Median 5Y
39.5
Industry
19.2
vs History
96
vs Industry
52
Median 3Y
1.5
Median 5Y
1.6
Industry
1.5
vs History
98
vs Industry
61
Median 3Y
1.3
Median 5Y
1.6
Industry
1.5
Forward
0.7
vs History
98
vs Industry
67
Median 3Y
4.2
Median 5Y
4.8
Industry
6.6
vs History
98
vs Industry
61
Median 3Y
7.3
Median 5Y
8.6
Industry
11.7
Forward
3.5
vs History
98
vs Industry
58
Median 3Y
11.8
Median 5Y
13.4
Industry
15.7
Forward
5.3
vs History
98
vs Industry
60
Median 3Y
11.2
Median 5Y
16
Industry
12.7
vs History
52
vs Industry
35
Median 3Y
11.4
Median 5Y
11
Industry
17.8
vs History
95
vs Industry
55
Median 3Y
1
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

ZTF Competitors Multiples
Zotefoams PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Zotefoams PLC
LSE:ZTF
118.5m GBP 0.8 -43 4.2 6.3
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
674.8T IDR 22.5 -572.6 -700.2 -700.2
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
33.8B USD 18.9 -488.5 -597.6 -597.6
US
Dow Inc
NYSE:DOW
20.9B USD 0.5 19 7.2 18.2
UK
LyondellBasell Industries NV
NYSE:LYB
19.1B USD 0.5 14.2 6.2 9.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
109B CNY 0.5 15.7 19.1 19.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
1.2T INR 16.5 103.1 65.7 72.3
KR
LG Chem Ltd
KRX:051910
17.6T KRW 0.4 -25.3 5.5 33.5
US
Westlake Corp
NYSE:WLK
12.1B USD 1 20.3 6.6 14.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
78.6B CNY 0.2 40.4 20.8 20.8
P/E Multiple
Earnings Growth PEG
UK
Zotefoams PLC
LSE:ZTF
Average P/E: 51.6
Negative Multiple: -43
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
92%
1.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -572.6 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -488.5 N/A N/A
US
Dow Inc
NYSE:DOW
19
21%
0.9
UK
LyondellBasell Industries NV
NYSE:LYB
14.2
27%
0.5
CN
Hengli Petrochemical Co Ltd
SSE:600346
15.7
17%
0.9
IN
Solar Industries India Ltd
NSE:SOLARINDS
103.1
35%
2.9
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -25.3 N/A N/A
US
Westlake Corp
NYSE:WLK
20.3
25%
0.8
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
40.4
61%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Zotefoams PLC
LSE:ZTF
Average EV/EBITDA: 16.4
4.2
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -700.2 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -597.6 N/A N/A
US
Dow Inc
NYSE:DOW
7.2
11%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
6.2
7%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.1
N/A N/A
IN
Solar Industries India Ltd
NSE:SOLARINDS
65.7
23%
2.9
KR
LG Chem Ltd
KRX:051910
5.5
38%
0.1
US
Westlake Corp
NYSE:WLK
6.6
11%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
20.8
62%
0.3