Givaudan SA
SIX:GIVN

Watchlist Manager
Givaudan SA Logo
Givaudan SA
SIX:GIVN
Watchlist
Price: 3 183 CHF -1.06% Market Closed
Market Cap: 29.4B 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 3 183 CHF, Givaudan SA is Undervalued by 18%.

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 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
14
Median 3Y
4.4
Median 5Y
4.9
Industry
1.6
Forward
3.8
vs History
95
vs Industry
22
Median 3Y
33.6
Median 5Y
36.8
Industry
20.8
Forward
24.7
vs History
95
vs Industry
22
Median 3Y
24.3
Median 5Y
26.6
Industry
13.7
vs History
7
vs Industry
19
Median 3Y
39
Median 5Y
38.1
Industry
22.1
vs History
71
vs Industry
5
Median 3Y
7.7
Median 5Y
8.2
Industry
1.7
vs History
88
vs Industry
12
Median 3Y
4.9
Median 5Y
5.4
Industry
1.8
Forward
4.3
vs History
95
vs Industry
27
Median 3Y
11.8
Median 5Y
12.5
Industry
7.3
vs History
95
vs Industry
22
Median 3Y
22.4
Median 5Y
23.6
Industry
13.1
Forward
17.6
vs History
95
vs Industry
21
Median 3Y
29.1
Median 5Y
31.1
Industry
17.6
Forward
22
vs History
95
vs Industry
22
Median 3Y
27.1
Median 5Y
29.7
Industry
15.2
vs History
92
vs Industry
20
Median 3Y
38.9
Median 5Y
39.4
Industry
21.2
vs History
66
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
29.4B CHF 3.9 26.9 18.3 23
US
Sherwin-Williams Co
NYSE:SHW
88.2B USD 3.8 34.3 22.9 26.9
US
Ecolab Inc
NYSE:ECL
78.1B USD 4.9 39.3 22.4 30
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.7T JPY 4.1 21.4 10.4 14.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
246.4B CNY 1.4 22.2 21.7 21.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.6T INR 7.7 67.8 41.9 51.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
24.5B USD 1.7 24.6 11.2 13.8
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11.1
CH
DSM-Firmenich AG
AEX:DSFIR
18.1B EUR 1.4 72.4 10.7 36.5
US
Albemarle Corp
NYSE:ALB
19.3B USD 3.9 -102.7 30.3 1 011.5
P/E Multiple
Earnings Growth PEG
CH
Givaudan SA
SIX:GIVN
Average P/E: 37.6
26.9
6%
4.5
US
Sherwin-Williams Co
NYSE:SHW
34.3
9%
3.8
US
Ecolab Inc
NYSE:ECL
39.3
9%
4.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
21.4
8%
2.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.2
12%
1.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
67.8
15%
4.5
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
24.6
22%
1.1
CH
Sika AG
F:SIKA
12
6%
2
CH
D
DSM-Firmenich AG
AEX:DSFIR
72.4
68%
1.1
US
Albemarle Corp
NYSE:ALB
Negative Multiple: -102.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Givaudan SA
SIX:GIVN
Average EV/EBITDA: 20.7
18.3
5%
3.7
US
Sherwin-Williams Co
NYSE:SHW
22.9
7%
3.3
US
Ecolab Inc
NYSE:ECL
22.4
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.4
4%
2.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.7
33%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
41.9
11%
3.8
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
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.7
7%
1.5
US
Albemarle Corp
NYSE:ALB
30.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Givaudan SA
SIX:GIVN
Average EV/EBIT: 116.2
23
5%
4.6
US
Sherwin-Williams Co
NYSE:SHW
26.9
8%
3.4
US
Ecolab Inc
NYSE:ECL
30
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14.3
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.7
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
51.5
11%
4.7
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
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.5
36%
1
US
Albemarle Corp
NYSE:ALB
1 011.5
N/A N/A