Givaudan SA
SIX:GIVN

Watchlist Manager
Givaudan SA Logo
Givaudan SA
SIX:GIVN
Watchlist
Price: 3 741 CHF -0.82% Market Closed
Market Cap: 34.5B CHF

Relative Value

The Relative Value of one GIVN stock under the Base Case scenario is 4 238.82 CHF. Compared to the current market price of 3 741 CHF, Givaudan SA is Undervalued by 12%.

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
4 238.82 CHF
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
14
Median 3Y
4.6
Median 5Y
4.9
Industry
1.3
Forward
4.3
vs History
85
vs Industry
22
Median 3Y
34.7
Median 5Y
38.5
Industry
19.5
Forward
27.8
vs History
98
vs Industry
22
Median 3Y
26.2
Median 5Y
26.2
Industry
11.6
vs History
44
vs Industry
19
Median 3Y
36.8
Median 5Y
28.1
Industry
19
vs History
66
vs Industry
5
Median 3Y
7.7
Median 5Y
8.4
Industry
1.5
vs History
65
vs Industry
12
Median 3Y
5.2
Median 5Y
5.5
Industry
1.4
Forward
4.7
vs History
73
vs Industry
27
Median 3Y
12.1
Median 5Y
12.9
Industry
6.5
vs History
82
vs Industry
22
Median 3Y
22.7
Median 5Y
24.5
Industry
11.4
Forward
19.6
vs History
93
vs Industry
21
Median 3Y
29.8
Median 5Y
33.2
Industry
15.4
Forward
24.2
vs History
98
vs Industry
22
Median 3Y
29.7
Median 5Y
29.7
Industry
12.5
vs History
98
vs Industry
20
Median 3Y
42.9
Median 5Y
40.1
Industry
18
vs History
47
vs Industry
11
Median 3Y
3.6
Median 5Y
3.7
Industry
1.2

Multiples Across Competitors

GIVN Competitors Multiples
Givaudan SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Givaudan SA
SIX:GIVN
34.5B CHF 4.7 31.7 21.4 26.8
US
Sherwin-Williams Co
NYSE:SHW
83.2B USD 3.6 31 21 24.5
US
Ecolab Inc
NYSE:ECL
66.4B USD 4.2 31.4 20.3 27.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
7.6T JPY 3 14 6.4 8.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.4T INR 6.9 55.7 37.6 44.1
CH
DSM-Firmenich AG
AEX:DSFIR
23.8B EUR 2.2 11.2 28.3 -55.4
US
Dupont De Nemours Inc
NYSE:DD
24.7B USD 2 35.2 9.2 15
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
173.8B CNY 0.9 11.4 13.9 13.9
US
PPG Industries Inc
NYSE:PPG
22.5B USD 1.4 20.3 9.5 11.5
CH
Sika AG
F:SIKA
19.9B EUR 1.6 17.3 10.5 13.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Givaudan SA
SIX:GIVN
Average EV/EBIT: 22.3
26.8
8%
3.4
US
Sherwin-Williams Co
NYSE:SHW
24.5
11%
2.2
US
Ecolab Inc
NYSE:ECL
27.5
12%
2.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.3
N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
44.1
-1%
N/A
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -55.4 N/A N/A
US
Dupont De Nemours Inc
NYSE:DD
15
20%
0.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
13.9
10%
1.4
US
PPG Industries Inc
NYSE:PPG
11.5
7%
1.6
CH
Sika AG
F:SIKA
13.7
12%
1.1