Bewi ASA
OSE:BEWI

Watchlist Manager
Bewi ASA Logo
Bewi ASA
OSE:BEWI
Watchlist
Price: 23.65 NOK 0.21% Market Closed
Market Cap: 4.5B NOK

Relative Value

The Relative Value of one BEWI stock under the Base Case scenario is 36.13 NOK. Compared to the current market price of 23.65 NOK, Bewi ASA is Undervalued by 35%.

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
36.13 NOK
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
Forward
0.4
vs History
vs Industry
51
Median 3Y
13
Median 5Y
14.2
Industry
21
Forward
22.8
vs History
96
vs Industry
63
Median 3Y
10.4
Median 5Y
10.4
Industry
12.4
vs History
vs Industry
22
Median 3Y
6.7
Median 5Y
6.6
Industry
20.4
vs History
85
vs Industry
60
Median 3Y
1.3
Median 5Y
1.7
Industry
1.6
vs History
31
vs Industry
54
Median 3Y
1.1
Median 5Y
1
Industry
1.5
Forward
0.9
vs History
36
vs Industry
79
Median 3Y
1.8
Median 5Y
1.8
Industry
6.9
vs History
5
vs Industry
2
Median 3Y
28.8
Median 5Y
18.1
Industry
12.2
Forward
7
vs History
5
vs Industry
2
Median 3Y
28.8
Median 5Y
21.1
Industry
16.5
Forward
15.4
vs History
94
vs Industry
44
Median 3Y
17.1
Median 5Y
16
Industry
13.2
vs History
78
vs Industry
30
Median 3Y
37.2
Median 5Y
38.3
Industry
18.7
vs History
89
vs Industry
61
Median 3Y
1
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
4.5B NOK 0.5 -14.8 146 146
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
36.3B USD 20.4 -525.4 -642.6 -642.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
609.9T IDR 20.6 -532.5 -651.3 -651.3
US
Dow Inc
NYSE:DOW
24.8B USD 0.6 22.5 8 20.2
UK
LyondellBasell Industries NV
NYSE:LYB
23B USD 0.6 17 7.1 10.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
110.1B CNY 0.5 17.5 19.4 19.4
KR
LG Chem Ltd
KRX:051910
21.1T KRW 0.4 -30.5 6.1 37.5
US
Westlake Corp
NYSE:WLK
13.2B USD 1.1 22 7.1 15.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
85.4B CNY 0.3 44.3 21.5 21.5
IN
Solar Industries India Ltd
NSE:SOLARINDS
989.5B INR 14.1 88.2 56.2 61.8
P/E Multiple
Earnings Growth PEG
NO
Bewi ASA
OSE:BEWI
Average P/E: 51.4
Negative Multiple: -14.8
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -525.4 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -532.5 N/A N/A
US
Dow Inc
NYSE:DOW
22.5
28%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
17
30%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.5
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -30.5 N/A N/A
US
Westlake Corp
NYSE:WLK
22
N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
44.3
69%
0.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
88.2
33%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Bewi ASA
OSE:BEWI
Average EV/EBITDA: 31.5
146
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -642.6 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -651.3 N/A N/A
US
Dow Inc
NYSE:DOW
8
13%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
7.1
8%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
30%
0.6
KR
LG Chem Ltd
KRX:051910
6.1
37%
0.2
US
Westlake Corp
NYSE:WLK
7.1
12%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.5
62%
0.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
56.2
22%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Bewi ASA
OSE:BEWI
Average EV/EBIT: 41.2
146
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
39%
1
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -642.6 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -651.3 N/A N/A
US
Dow Inc
NYSE:DOW
20.2
28%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
10.9
12%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
9%
2.2
KR
LG Chem Ltd
KRX:051910
37.5
109%
0.3
US
Westlake Corp
NYSE:WLK
15.4
22%
0.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.5
28%
0.8
IN
Solar Industries India Ltd
NSE:SOLARINDS
61.8
23%
2.7