USI Corp
TWSE:1304

Watchlist Manager
USI Corp Logo
USI Corp
TWSE:1304
Watchlist
Price: 11.15 TWD -2.62% Market Closed
Market Cap: 12B TWD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one USI Corp stock under the Base Case scenario is 15.35 TWD. Compared to the current market price of 11.15 TWD, USI Corp is Undervalued by 27%.

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.

Relative Value
Base Case
15.35 TWD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
85
vs Industry
90
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
29
Median 3Y
6.3
Median 5Y
7.4
Industry
21
Forward
-7.5
More Details
8
P/OCF
P/OCF
Price to OCF
8
vs History
6
vs Industry
48
Median 3Y
3.5
Median 5Y
3.3
Industry
12.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
46
Median 3Y
7.1
Median 5Y
7.1
Industry
20.4
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
93
vs Industry
80
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
88
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
Forward
0.3
More Details
6.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.7
vs History
6
vs Industry
44
Median 3Y
3
Median 5Y
2.6
Industry
6.9
More Details
22.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.5
vs History
3
vs Industry
21
Median 3Y
4
Median 5Y
3.3
Industry
12.2
Forward
3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
11
Median 3Y
2.9
Median 5Y
3.2
Industry
16.5
Forward
-19.4
More Details
10.4
EV/OCF
EV/OCF
Enterprise Value to OCF
10.4
vs History
6
vs Industry
44
Median 3Y
3.8
Median 5Y
3.1
Industry
13.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
8
Median 3Y
4.5
Median 5Y
4.3
Industry
18.7
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
95
vs Industry
88
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2
More Details

Multiples Across Competitors

Competitors Multiples
USI Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
USI Corp
TWSE:1304
12.3B TWD 0.2 -5.6 22.5 -7.5
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
609.9T IDR 20.6 -543.8 -651.3 -651.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
36.3B USD 20.4 -525.4 -642.6 -642.6
US
Dow Inc
NYSE:DOW
24.8B USD 0.6 22.5 8 20.2
UK
LyondellBasell Industries NV
NYSE:LYB
23B USD 0.6 17 7.1 10.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
110.1B CNY 0.5 17.3 19.4 19.4
KR
LG Chem Ltd
KRX:051910
21.1T KRW 0.4 -29.3 6.1 37.5
US
Westlake Corp
NYSE:WLK
13.2B USD 1.1 22 7.1 15.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
85.4B CNY 0.3 43.5 21.5 21.5
IN
Solar Industries India Ltd
NSE:SOLARINDS
1T INR 14.4 89.7 57.2 62.9
P/E Multiple
Earnings Growth PEG
TW
USI Corp
TWSE:1304
Average P/E: 51.5
Negative Multiple: -5.6 		N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -543.8 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -525.4 N/A N/A
US
Dow Inc
NYSE:DOW
22.5
28%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
17
30%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.3
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -29.3 N/A N/A
US
Westlake Corp
NYSE:WLK
22
N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
43.5
69%
0.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
89.7
33%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
USI Corp
TWSE:1304
Average EV/EBITDA: 17.9
22.5
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -651.3 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -642.6 N/A N/A
US
Dow Inc
NYSE:DOW
8
13%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
7.1
8%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
30%
0.6
KR
LG Chem Ltd
KRX:051910
6.1
37%
0.2
US
Westlake Corp
NYSE:WLK
7.1
12%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.5
62%
0.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
57.2
22%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
USI Corp
TWSE:1304
Average EV/EBIT: 28.2
Negative Multiple: -7.5 		N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
39%
1
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -651.3 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -642.6 N/A N/A
US
Dow Inc
NYSE:DOW
20.2
28%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
10.9
12%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
9%
2.2
KR
LG Chem Ltd
KRX:051910
37.5
109%
0.3
US
Westlake Corp
NYSE:WLK
15.4
22%
0.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.5
28%
0.8
IN
Solar Industries India Ltd
NSE:SOLARINDS
62.9
23%
2.7

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 242,000+ 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

© 2025 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.