PCBL Ltd
NSE:PCBL

Watchlist Manager
PCBL Ltd Logo
PCBL Ltd
NSE:PCBL
Watchlist
Price: 391.1 INR -2.1% Market Closed
Market Cap: 147.6B INR
Have any thoughts about
PCBL Ltd?
Write Note

Relative Value

The Relative Value of one PCBL stock under the Base Case scenario is 455.2 INR. Compared to the current market price of 391.1 INR, PCBL Ltd is Undervalued by 14%.

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.

PCBL Relative Value
Base Case
455.2 INR
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
39
Median 3Y
1.1
Median 5Y
1
Industry
1.4
Forward
1.7
vs History
3
vs Industry
34
Median 3Y
14.2
Median 5Y
10.5
Industry
21.2
Forward
24.7
vs History
15
vs Industry
45
Median 3Y
12.7
Median 5Y
9.8
Industry
12.4
vs History
50
vs Industry
55
Median 3Y
4.2
Median 5Y
4.4
Industry
20.1
vs History
3
vs Industry
17
Median 3Y
2
Median 5Y
1.7
Industry
1.6
vs History
3
vs Industry
29
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5
Forward
2
vs History
4
vs Industry
41
Median 3Y
4.8
Median 5Y
3.8
Industry
7
vs History
3
vs Industry
33
Median 3Y
8.8
Median 5Y
7.6
Industry
12.8
Forward
12
vs History
3
vs Industry
33
Median 3Y
11
Median 5Y
9.6
Industry
16.9
Forward
15.7
vs History
14
vs Industry
36
Median 3Y
14
Median 5Y
11.6
Industry
13.2
vs History
12
vs Industry
21
Median 3Y
17
Median 5Y
13.2
Industry
18.7
vs History
9
vs Industry
30
Median 3Y
1.5
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

PCBL Competitors Multiples
PCBL Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
PCBL Ltd
NSE:PCBL
147.6B INR 1.9 29.5 13.8 17.9
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
43.8B USD 25.3 -607.3 -905.5 -905.5
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
592.6T IDR 21.2 -508 -758.6 -758.6
US
Dow Inc
NYSE:DOW
27B USD 0.6 25.6 8.6 21.6
UK
LyondellBasell Industries NV
NYSE:LYB
23.5B USD 0.6 11 7.1 10.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
104.5B CNY 0.4 16.6 19 19
US
Westlake Corp
NYSE:WLK
14.2B USD 1.2 147.5 8.1 19
KR
LG Chem Ltd
KRX:051910
19.2T KRW 0.4 67.7 5.5 22.8
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
81.5B CNY 0.2 42.3 21.1 21.1
JP
Toray Industries Inc
TSE:3402
1.6T JPY 0.6 33.7 8.5 20.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
PCBL Ltd
NSE:PCBL
Average EV/EBITDA: 11.7
13.8
28%
0.5
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
13.4
20%
0.7
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -905.5 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
8.6
15%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
7.1
3%
2.4
CN
Hengli Petrochemical Co Ltd
SSE:600346
19
32%
0.6
US
Westlake Corp
NYSE:WLK
8.1
9%
0.9
KR
LG Chem Ltd
KRX:051910
5.5
23%
0.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.1
65%
0.3
JP
Toray Industries Inc
TSE:3402
8.5
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
PCBL Ltd
NSE:PCBL
Average EV/EBIT: 23.5
17.9
29%
0.6
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
59
50%
1.2
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -905.5 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
21.6
26%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
10.6
6%
1.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
19
11%
1.7
US
Westlake Corp
NYSE:WLK
19
17%
1.1
KR
LG Chem Ltd
KRX:051910
22.8
34%
0.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.1
36%
0.6
JP
Toray Industries Inc
TSE:3402
20.5
N/A N/A