GHCL Ltd
NSE:GHCL

Watchlist Manager
GHCL Ltd Logo
GHCL Ltd
NSE:GHCL
Watchlist
Price: 599.5 INR -3.49% Market Closed
Market Cap: 57.4B INR

Relative Value

The Relative Value of one GHCL stock under the Base Case scenario is 663.02 INR. Compared to the current market price of 599.5 INR, GHCL Ltd is Undervalued by 10%.

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.

GHCL Relative Value
Base Case
663.02 INR
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
36
Median 3Y
1.4
Median 5Y
1.3
Industry
1.4
Forward
1.7
vs History
14
vs Industry
59
Median 3Y
6.2
Median 5Y
6.2
Industry
20
Forward
9.2
vs History
28
vs Industry
52
Median 3Y
7.1
Median 5Y
6.1
Industry
11.9
vs History
46
vs Industry
37
Median 3Y
12.7
Median 5Y
12.6
Industry
19.8
vs History
22
vs Industry
38
Median 3Y
1.8
Median 5Y
1.5
Industry
1.5
vs History
20
vs Industry
44
Median 3Y
1.4
Median 5Y
1.3
Industry
1.5
Forward
1.4
vs History
36
vs Industry
64
Median 3Y
3.1
Median 5Y
3.1
Industry
6.7
vs History
22
vs Industry
58
Median 3Y
4.6
Median 5Y
4.6
Industry
12
Forward
5.4
vs History
26
vs Industry
61
Median 3Y
5.2
Median 5Y
5.4
Industry
16.2
Forward
6.3
vs History
44
vs Industry
59
Median 3Y
6.1
Median 5Y
5.8
Industry
13
vs History
46
vs Industry
41
Median 3Y
9.1
Median 5Y
8.2
Industry
18.3
vs History
14
vs Industry
29
Median 3Y
1.5
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

GHCL Competitors Multiples
GHCL Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
GHCL Ltd
NSE:GHCL
57.4B INR 1.8 9.6 5.7 6.5
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 -580.6 -709.9 -709.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
33.8B USD 18.9 -488.5 -597.6 -597.6
US
Dow Inc
NYSE:DOW
21.2B USD 0.5 74.7 8.5 26.8
UK
LyondellBasell Industries NV
NYSE:LYB
19.3B 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 16.5 102.9 65.6 72.1
KR
LG Chem Ltd
KRX:051910
17.6T KRW 0.4 -25.4 5.5 33.7
US
Westlake Corp
NYSE:WLK
12B USD 1 20 6.5 14.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
78.6B CNY 0.2 40.8 20.9 20.9
P/E Multiple
Earnings Growth PEG
IN
GHCL Ltd
NSE:GHCL
Average P/E: 53.3
9.6
-4%
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: -580.6 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
74.7
21%
3.6
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
102.9
35%
2.9
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -25.4 N/A N/A
US
Westlake Corp
NYSE:WLK
20
25%
0.8
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
40.8
61%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
GHCL Ltd
NSE:GHCL
Average EV/EBITDA: 16.6
5.7
8%
0.7
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -709.9 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
8.5
11%
0.8
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
65.6
23%
2.9
KR
LG Chem Ltd
KRX:051910
5.5
38%
0.1
US
Westlake Corp
NYSE:WLK
6.5
11%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
20.9
62%
0.3