O

OrganoClick AB
STO:ORGC

Watchlist Manager
OrganoClick AB
STO:ORGC
Watchlist
Price: 2.75 SEK
Market Cap: 269.8m SEK
Have any thoughts about
OrganoClick AB?
Write Note

Relative Value

The Relative Value of one ORGC stock under the Base Case scenario is 3.43 SEK. Compared to the current market price of 2.75 SEK, OrganoClick AB is Undervalued by 20%.

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.

ORGC Relative Value
Base Case
3.43 SEK
Undervaluation 20%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
26
Median 3Y
2.8
Median 5Y
3.6
Industry
1.5
Forward
2
vs History
vs Industry
Median 3Y
-13.8
Median 5Y
-18.8
Industry
21.7
Forward
-19.2
vs History
14
vs Industry
5
Median 3Y
-9.5
Median 5Y
-19.2
Industry
13
vs History
vs Industry
Median 3Y
-23
Median 5Y
-20.8
Industry
20.5
vs History
22
vs Industry
5
Median 3Y
6.7
Median 5Y
7
Industry
1.6
vs History
88
vs Industry
28
Median 3Y
2.8
Median 5Y
3.6
Industry
1.6
Forward
2
vs History
88
vs Industry
23
Median 3Y
26.8
Median 5Y
35.7
Industry
7.2
vs History
17
vs Industry
5
Median 3Y
-11.5
Median 5Y
-19.2
Industry
13.2
Forward
38.1
vs History
vs Industry
Median 3Y
-16
Median 5Y
-26.7
Industry
17.5
Forward
-26.7
vs History
14
vs Industry
6
Median 3Y
-9.8
Median 5Y
-19.6
Industry
13.9
vs History
vs Industry
Median 3Y
-22.5
Median 5Y
-25.1
Industry
19.1
vs History
79
vs Industry
19
Median 3Y
2.4
Median 5Y
3
Industry
1.3

Multiples Across Competitors

ORGC Competitors Multiples
OrganoClick AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
OrganoClick AB
STO:ORGC
269.4m SEK 2 -15.3 55.4 -25.2
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
SE
O
OrganoClick AB
STO:ORGC
Average P/E: 31.2
Negative Multiple: -15.3
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
SE
O
OrganoClick AB
STO:ORGC
Average EV/EBITDA: 24.1
55.4
529%
0.1
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
SE
O
OrganoClick AB
STO:ORGC
Average EV/EBIT: 25
Negative Multiple: -25.2
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