C

Clariant AG
SIX:CLN

Watchlist Manager
Clariant AG
SIX:CLN
Watchlist
Price: 9.94 CHF 0.71% Market Closed
Market Cap: 3.3B CHF
Have any thoughts about
Clariant AG?
Write Note
Section:
 

Relative Value

The Relative Value of one CLN stock under the Base Case scenario is 20.6 CHF. Compared to the current market price of 9.94 CHF, Clariant AG is Undervalued by 52%.

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.

CLN Relative Value
Base Case
20.6 CHF
Undervaluation 52%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
77
vs Industry
Median 3Y
1
Median 5Y
1.2
Industry
1.5
Forward
0.8
More Details
39.9
P/E
P/E
Price to Earnings
39.9
vs History
30
vs Industry
Median 3Y
27.7
Median 5Y
31.3
Industry
21.7
Forward
11.7
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
80
vs Industry
Median 3Y
9.9
Median 5Y
11.2
Industry
13
More Details
3.2
P/FCFE
P/FCFE
Price to FCFE
3.2
vs History
53
vs Industry
Median 3Y
4.3
Median 5Y
4.3
Industry
20.5
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
84
vs Industry
Median 3Y
2.1
Median 5Y
2.2
Industry
1.6
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
57
vs Industry
Median 3Y
1.1
Median 5Y
1.3
Industry
1.6
Forward
1.1
More Details
3.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.7
vs History
52
vs Industry
Median 3Y
4
Median 5Y
4.5
Industry
7.2
More Details
7.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.3
vs History
46
vs Industry
Median 3Y
7.4
Median 5Y
8.3
Industry
13.2
Forward
6.5
More Details
11.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.7
vs History
49
vs Industry
Median 3Y
11.6
Median 5Y
13.6
Industry
17.5
Forward
10.2
More Details
10
EV/OCF
EV/OCF
Enterprise Value to OCF
10
vs History
61
vs Industry
Median 3Y
11.6
Median 5Y
13
Industry
13.9
More Details
18.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.3
vs History
61
vs Industry
Median 3Y
20.5
Median 5Y
24.4
Industry
19.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
84
vs Industry
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
More Details

Multiples Across Competitors

CLN Competitors Multiples
Clariant AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Clariant AG
SIX:CLN
3.3B CHF 0.8 39.9 7.3 11.7
US
Sherwin-Williams Co
NYSE:SHW
86.9B USD 3.8 34 22 25.6
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.3 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
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 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
C
Clariant AG
SIX:CLN
Average EV/EBITDA: 19.7
7.3
43%
0.2
US
Sherwin-Williams Co
NYSE:SHW
22
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.2
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.4
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
CH
C
Clariant AG
SIX:CLN
Average EV/EBIT: 23.6
11.7
65%
0.2
US
Sherwin-Williams Co
NYSE:SHW
25.6
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Summary
CLN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CLN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CLN stock valuation using valuation multiples.
Wall Street Estimates
CLN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CLN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.