Have any thoughts about
Orapi SA?
Write Note

Relative Value

The Relative Value of one ORAP stock under the Base Case scenario is 21.87 EUR. Compared to the current market price of 6.5 EUR, Orapi SA is Undervalued by 70%.

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.

ORAP Relative Value
Base Case
21.87 EUR
Undervaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
1.5
Forward
0.2
vs History
vs Industry
10
Median 3Y
-1.3
Median 5Y
5.1
Industry
21.7
Forward
8.2
vs History
33
vs Industry
75
Median 3Y
2.3
Median 5Y
2.1
Industry
13
vs History
34
vs Industry
54
Median 3Y
3.3
Median 5Y
2.3
Industry
20.5
vs History
0
vs Industry
68
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6
vs History
63
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.4
vs History
63
vs Industry
87
Median 3Y
1
Median 5Y
1
Industry
7.2
vs History
9
vs Industry
55
Median 3Y
4.9
Median 5Y
4.2
Industry
13.2
Forward
4.7
vs History
0
vs Industry
2
Median 3Y
13.3
Median 5Y
12.4
Industry
17.5
Forward
12.1
vs History
33
vs Industry
65
Median 3Y
5
Median 5Y
4.8
Industry
13.9
vs History
38
vs Industry
43
Median 3Y
9
Median 5Y
8.2
Industry
19.1
vs History
0
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

ORAP Competitors Multiples
Orapi SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Orapi SA
PAR:ORAP
42.3m EUR 0.1 -1.3 7.1 132.6
US
Sherwin-Williams Co
NYSE:SHW
87.3B USD 3.8 34.1 22.1 25.7
US
Ecolab Inc
NYSE:ECL
68.5B USD 4.4 33.5 21.3 29.1
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.3T JPY 4.1 20 8.9 11.7
CH
Givaudan SA
SIX:GIVN
36.4B CHF 5.1 35.3 24.7 31.5
US
Dupont De Nemours Inc
NYSE:DD
32.3B USD 2.6 40.4 12.7 21.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
230.2B CNY 1.2 15.1 16.6 16.6
US
PPG Industries Inc
NYSE:PPG
28.1B USD 1.6 18.9 11.5 14.2
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.9 32.5 37.7
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
P/E Multiple
Earnings Growth P/E to Growth
FR
Orapi SA
PAR:ORAP
Average P/E: 31.2
Negative Multiple: -1.3
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
34.1
52%
0.7
US
Ecolab Inc
NYSE:ECL
33.5
76%
0.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
20
40%
0.5
CH
Givaudan SA
SIX:GIVN
35.3
46%
0.8
US
Dupont De Nemours Inc
NYSE:DD
40.4
399%
0.1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.1
41%
0.4
US
PPG Industries Inc
NYSE:PPG
18.9
80%
0.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
12.2
-42%
N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
47.9
7%
6.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Orapi SA
PAR:ORAP
Average EV/EBITDA: 19.7
7.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22.1
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.3
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.7
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.6
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.5
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.5
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Orapi SA
PAR:ORAP
Average EV/EBIT: 35.8
132.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.7
34%
0.8
US
Ecolab Inc
NYSE:ECL
29.1
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.7
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.5
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21.1
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.6
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.2
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.7
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Discover More
Back to Top