Bewi ASA
OSE:BEWI

Watchlist Manager
Bewi ASA Logo
Bewi ASA
OSE:BEWI
Watchlist
Price: 21.6 NOK -2.04% Market Closed
Market Cap: 4.1B NOK

Relative Value

The Relative Value of one BEWI stock under the Base Case scenario is 36.93 NOK. Compared to the current market price of 21.6 NOK, Bewi ASA 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.

BEWI Relative Value
Base Case
36.93 NOK
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
72
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
Forward
0.3
vs History
vs Industry
51
Median 3Y
-13.3
Median 5Y
13.9
Industry
20
Forward
25.6
vs History
96
vs Industry
63
Median 3Y
10
Median 5Y
10.2
Industry
11.9
vs History
vs Industry
22
Median 3Y
6.6
Median 5Y
6.5
Industry
19.8
vs History
93
vs Industry
60
Median 3Y
1.3
Median 5Y
1.7
Industry
1.5
vs History
37
vs Industry
54
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
Forward
0.8
vs History
44
vs Industry
79
Median 3Y
1.8
Median 5Y
1.8
Industry
6.7
vs History
6
vs Industry
2
Median 3Y
32.2
Median 5Y
18.3
Industry
12
Forward
6.9
vs History
6
vs Industry
2
Median 3Y
32.2
Median 5Y
21.3
Industry
16.2
Forward
14.6
vs History
94
vs Industry
44
Median 3Y
17
Median 5Y
15.8
Industry
13
vs History
79
vs Industry
30
Median 3Y
36.4
Median 5Y
37.8
Industry
18.3
vs History
93
vs Industry
61
Median 3Y
0.9
Median 5Y
1.1
Industry
1.2

Multiples Across Competitors

BEWI Competitors Multiples
Bewi ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Bewi ASA
OSE:BEWI
4.1B NOK 0.5 -13 138.2 138.2
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 -580.1 -709.3 -709.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
33.8B USD 18.9 -488.5 -597.6 -597.6
US
Dow Inc
NYSE:DOW
21.1B USD 0.5 19.1 7.2 18.3
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
11.9B USD 1 19.8 6.5 14
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
78.6B CNY 0.2 40.8 20.9 20.9
P/E Multiple
Earnings Growth PEG
NO
Bewi ASA
OSE:BEWI
Average P/E: 51.6
Negative Multiple: -13
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: -580.1 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
19.1
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
102.9
35%
2.9
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -25.4 N/A N/A
US
Westlake Corp
NYSE:WLK
19.8
25%
0.8
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
40.8
61%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Bewi ASA
OSE:BEWI
Average EV/EBITDA: 31.2
138.2
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: -709.3 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
65.6
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Bewi ASA
OSE:BEWI
Average EV/EBIT: 40.4
138.2
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
39%
1
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -709.3 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
18.3
28%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
9.6
12%
0.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.1
N/A N/A
IN
Solar Industries India Ltd
NSE:SOLARINDS
72.1
23%
3.1
KR
LG Chem Ltd
KRX:051910
33.7
109%
0.3
US
Westlake Corp
NYSE:WLK
14
22%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
20.9
28%
0.7