GHCL Ltd
NSE:GHCL

Watchlist Manager
GHCL Ltd Logo
GHCL Ltd
NSE:GHCL
Watchlist
Price: 624.5 INR 0.33% Market Closed
Market Cap: 59.8B INR

Relative Value

The Relative Value of one GHCL stock under the Base Case scenario is 666.52 INR. Compared to the current market price of 624.5 INR, GHCL Ltd is Undervalued by 6%.

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
666.52 INR
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
43
Median 3Y
1.4
Median 5Y
1.2
Industry
1.4
Forward
1.7
vs History
15
vs Industry
64
Median 3Y
6.2
Median 5Y
6.2
Industry
20.8
Forward
9.2
vs History
41
vs Industry
55
Median 3Y
7.1
Median 5Y
6.1
Industry
12.4
vs History
47
vs Industry
42
Median 3Y
12.7
Median 5Y
12.2
Industry
20.4
vs History
33
vs Industry
39
Median 3Y
1.8
Median 5Y
1.5
Industry
1.6
vs History
33
vs Industry
50
Median 3Y
1.4
Median 5Y
1.3
Industry
1.5
Forward
1.4
vs History
47
vs Industry
69
Median 3Y
3.1
Median 5Y
3.1
Industry
6.8
vs History
28
vs Industry
63
Median 3Y
4.6
Median 5Y
4.5
Industry
12.1
Forward
5.3
vs History
31
vs Industry
62
Median 3Y
5.2
Median 5Y
5.3
Industry
16.3
vs History
47
vs Industry
61
Median 3Y
6.2
Median 5Y
5.7
Industry
13.1
vs History
50
vs Industry
43
Median 3Y
9.4
Median 5Y
7.9
Industry
18.8
vs History
20
vs Industry
30
Median 3Y
1.5
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

GHCL Competitors Multiples
GHCL Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
GHCL Ltd
NSE:GHCL
59.8B INR 1.9 10 6 6.9
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 134.1 13.4 59
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
37.4B USD 21.6 -518.4 -773.9 -773.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
603.4T IDR 21.2 -508 -758.6 -758.6
US
Dow Inc
NYSE:DOW
25.8B USD 0.6 23.4 8.2 20.7
UK
LyondellBasell Industries NV
NYSE:LYB
23.6B USD 0.6 17.4 7.2 11.1
CN
Hengli Petrochemical Co Ltd
SSE:600346
110B CNY 0.5 17.4 19.4 19.4
KR
LG Chem Ltd
KRX:051910
20.1T KRW 0.4 -29.1 6 36.4
US
Westlake Corp
NYSE:WLK
13B USD 1.1 21.7 7 15.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
83.2B CNY 0.3 43.2 21.3 21.3
JP
Toray Industries Inc
TSE:3402
1.7T JPY 0.7 32.9 8.8 21.6
P/E Multiple
Earnings Growth PEG
IN
GHCL Ltd
NSE:GHCL
Average P/E: 37.5
10
-4%
N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
134.1
N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -518.4 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -508 N/A N/A
US
Dow Inc
NYSE:DOW
23.4
28%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
17.4
30%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.4
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -29.1 N/A N/A
US
Westlake Corp
NYSE:WLK
21.7
N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
43.2
69%
0.6
JP
Toray Industries Inc
TSE:3402
32.9
82%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
GHCL Ltd
NSE:GHCL
Average EV/EBITDA: 10.8
6
9%
0.7
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
13.4
20%
0.7
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -773.9 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -758.6 N/A N/A
US
Dow Inc
NYSE:DOW
8.2
14%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
7.2
9%
0.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
32%
0.6
KR
LG Chem Ltd
KRX:051910
6
N/A N/A
US
Westlake Corp
NYSE:WLK
7
N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.3
65%
0.3
JP
Toray Industries Inc
TSE:3402
8.8
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
GHCL Ltd
NSE:GHCL
Average EV/EBIT: 23.5
6.9
9%
0.8
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
59
42%
1.4
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -773.9 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -758.6 N/A N/A
US
Dow Inc
NYSE:DOW
20.7
29%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
11.1
12%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
9%
2.2
KR
LG Chem Ltd
KRX:051910
36.4
108%
0.3
US
Westlake Corp
NYSE:WLK
15.1
N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.3
35%
0.6
JP
Toray Industries Inc
TSE:3402
21.6
N/A N/A