5N Plus Inc
SWB:EMB

Watchlist Manager
5N Plus Inc Logo
5N Plus Inc
SWB:EMB
Watchlist
Price: 4.715 EUR 0.11% Market Closed
Market Cap: 419.2m EUR
Have any thoughts about
5N Plus Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one EMB stock under the Base Case scenario is 5.645 EUR. Compared to the current market price of 4.715 EUR, 5N Plus Inc is Undervalued by 16%.

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.

EMB Relative Value
Base Case
5.645 EUR
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
12
vs Industry
45
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
1.5
More Details
27.7
P/E
P/E
Price to Earnings
27.7
vs History
47
vs Industry
33
Median 3Y
-7.4
Median 5Y
25.9
Industry
21.7
Forward
23.7
More Details
55.9
P/OCF
P/OCF
Price to OCF
55.9
vs History
14
vs Industry
28
Median 3Y
12.5
Median 5Y
9.4
Industry
13
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
39
Median 3Y
0.8
Median 5Y
4
Industry
20.4
More Details
3.1
P/B
P/B
Price to Book Value
3.1
vs History
6
vs Industry
22
Median 3Y
1.8
Median 5Y
1.6
Industry
1.6
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
7
vs Industry
37
Median 3Y
1.3
Median 5Y
1.2
Industry
1.6
Forward
1.9
More Details
7.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.8
vs History
14
vs Industry
41
Median 3Y
6.1
Median 5Y
5.7
Industry
7.2
More Details
11.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.7
vs History
34
vs Industry
40
Median 3Y
11.1
Median 5Y
10.2
Industry
13.3
Forward
10.9
More Details
17.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.7
vs History
71
vs Industry
30
Median 3Y
21.3
Median 5Y
19
Industry
17.5
Forward
16.1
More Details
72.2
EV/OCF
EV/OCF
Enterprise Value to OCF
72.2
vs History
14
vs Industry
22
Median 3Y
19.4
Median 5Y
14
Industry
13.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
5
Median 3Y
-29.5
Median 5Y
8.5
Industry
19
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
11
vs Industry
31
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
More Details

Multiples Across Competitors

EMB Competitors Multiples
5N Plus Inc 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
CA
5N Plus Inc
SWB:EMB
646.5m EUR 1.6 27.7 11.7 17.7
US
Sherwin-Williams Co
NYSE:SHW
86.5B USD 3.8 33.8 21.9 25.5
US
Ecolab Inc
NYSE:ECL
67.6B USD 4.3 33.1 21.1 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.5T JPY 4.2 20.6 9.2 12.1
CH
Givaudan SA
SIX:GIVN
36.7B CHF 5.2 35.6 24.8 31.7
US
Dupont De Nemours Inc
NYSE:DD
32B USD 2.6 40.1 12.6 20.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
229.2B CNY 1.2 15.1 16.5 16.5
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.2
CH
DSM-Firmenich AG
AEX:DSFIR
26B EUR 2.4 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.7 32.3 37.5
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
CA
5N Plus Inc
SWB:EMB
Average EV/EBITDA: 20.1
11.7
21%
0.6
US
Sherwin-Williams Co
NYSE:SHW
21.9
8%
2.7
US
Ecolab Inc
NYSE:ECL
21.1
11%
1.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.2
11%
0.8
CH
Givaudan SA
SIX:GIVN
24.8
10%
2.5
US
Dupont De Nemours Inc
NYSE:DD
12.6
10%
1.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.5
32%
0.5
US
PPG Industries Inc
NYSE:PPG
11.4
7%
1.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
45%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.3
3%
10.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
5N Plus Inc
SWB:EMB
Average EV/EBIT: 24.3
17.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.5
10%
2.5
US
Ecolab Inc
NYSE:ECL
28.7
15%
1.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
12.1
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.7
13%
2.4
US
Dupont De Nemours Inc
NYSE:DD
20.9
22%
1
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.5
12%
1.4
US
PPG Industries Inc
NYSE:PPG
14.2
9%
1.6
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.5
2%
18.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Summary
EMB intrinsic value, competitors valuation, and company profile.
DCF Valuation
EMB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EMB stock valuation using valuation multiples.
Wall Street Estimates
EMB 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
EMB 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 211,500+ 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.