Givaudan SA
SIX:GIVN

Watchlist Manager
Givaudan SA Logo
Givaudan SA
SIX:GIVN
Watchlist
Price: 3 223 CHF 0.84% Market Closed
Market Cap: 29.7B CHF

Relative Value

The Relative Value of one GIVN stock under the Base Case scenario is 3 873.55 CHF. Compared to the current market price of 3 223 CHF, Givaudan SA is Undervalued by 17%.

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.

GIVN Relative Value
Base Case
3 873.55 CHF
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
14
Median 3Y
4.4
Median 5Y
4.9
Industry
1.6
Forward
3.9
vs History
96
vs Industry
22
Median 3Y
33.6
Median 5Y
36.8
Industry
20.8
Forward
25
vs History
96
vs Industry
22
Median 3Y
24.3
Median 5Y
26.6
Industry
13.7
vs History
9
vs Industry
19
Median 3Y
39
Median 5Y
38.1
Industry
22.1
vs History
73
vs Industry
5
Median 3Y
7.7
Median 5Y
8.2
Industry
1.7
vs History
92
vs Industry
12
Median 3Y
4.9
Median 5Y
5.4
Industry
1.8
Forward
4.3
vs History
96
vs Industry
27
Median 3Y
11.8
Median 5Y
12.5
Industry
7.3
vs History
96
vs Industry
22
Median 3Y
22.4
Median 5Y
23.6
Industry
13.1
Forward
17.8
vs History
96
vs Industry
21
Median 3Y
29.1
Median 5Y
31.1
Industry
17.6
Forward
22.3
vs History
96
vs Industry
22
Median 3Y
27.1
Median 5Y
29.7
Industry
15.2
vs History
95
vs Industry
20
Median 3Y
38.9
Median 5Y
39.4
Industry
21.2
vs History
68
vs Industry
11
Median 3Y
3.5
Median 5Y
3.8
Industry
1.3

Multiples Across Competitors

GIVN Competitors Multiples
Givaudan 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
CH
Givaudan SA
SIX:GIVN
29.8B CHF 3.9 27.2 18.5 23.3
US
Sherwin-Williams Co
NYSE:SHW
88.5B USD 3.8 34.4 22.9 27
US
Ecolab Inc
NYSE:ECL
77.8B USD 4.9 39.2 22.3 30
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.4T JPY 4 20.9 10.1 13.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
243.5B CNY 1.4 21.9 21.5 21.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 69.2 42.8 52.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
24.6B USD 1.7 24.5 11.2 13.8
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11.1
US
Albemarle Corp
NYSE:ALB
20.7B USD 4.2 -110.8 32.5 1 086.2
CH
DSM-Firmenich AG
AEX:DSFIR
17.7B EUR 1.4 70.9 10.5 35.8
P/E Multiple
Earnings Growth PEG
CH
Givaudan SA
SIX:GIVN
Average P/E: 37.5
27.2
6%
4.5
US
Sherwin-Williams Co
NYSE:SHW
34.4
9%
3.8
US
Ecolab Inc
NYSE:ECL
39.2
9%
4.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
20.9
8%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.9
12%
1.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
69.2
15%
4.6
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
24.5
22%
1.1
CH
Sika AG
F:SIKA
12
6%
2
US
Albemarle Corp
NYSE:ALB
Negative Multiple: -110.8 N/A N/A
CH
D
DSM-Firmenich AG
AEX:DSFIR
70.9
68%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Givaudan SA
SIX:GIVN
Average EV/EBITDA: 20.9
18.5
5%
3.7
US
Sherwin-Williams Co
NYSE:SHW
22.9
7%
3.3
US
Ecolab Inc
NYSE:ECL
22.3
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1
4%
2.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.5
33%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.8
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.2
4%
2.8
CH
Sika AG
F:SIKA
8.8
4%
2.2
US
Albemarle Corp
NYSE:ALB
32.5
N/A N/A
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.5
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Givaudan SA
SIX:GIVN
Average EV/EBIT: 123
23.3
5%
4.7
US
Sherwin-Williams Co
NYSE:SHW
27
8%
3.4
US
Ecolab Inc
NYSE:ECL
30
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
13.9
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.5
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.6
11%
4.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.8
5%
2.8
CH
Sika AG
F:SIKA
11.1
5%
2.2
US
Albemarle Corp
NYSE:ALB
1 086.2
N/A N/A
CH
D
DSM-Firmenich AG
AEX:DSFIR
35.8
36%
1