S

Swancor Holding Co Ltd
TWSE:3708

Watchlist Manager
Swancor Holding Co Ltd
TWSE:3708
Watchlist
Price: 92.6 TWD 2.32% Market Closed
Market Cap: 10.2B TWD
Have any thoughts about
Swancor Holding Co Ltd?
Write Note

Relative Value

The Relative Value of one Swancor Holding Co Ltd stock under the Base Case scenario is 88.62 TWD. Compared to the current market price of 92.6 TWD, Swancor Holding Co Ltd is Overvalued by 4%.

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
88.62 TWD
Overvaluation 4%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
Forward
1.2
vs History
9
vs Industry
59
Median 3Y
11.6
Median 5Y
14.5
Industry
21.7
Forward
26.3
vs History
4
vs Industry
63
Median 3Y
10.7
Median 5Y
10.7
Industry
13
vs History
vs Industry
37
Median 3Y
3.4
Median 5Y
3.6
Industry
20.5
vs History
92
vs Industry
44
Median 3Y
1.5
Median 5Y
1.6
Industry
1.6
vs History
52
vs Industry
54
Median 3Y
1.1
Median 5Y
1.1
Industry
1.6
Forward
1
vs History
87
vs Industry
49
Median 3Y
6.8
Median 5Y
6.6
Industry
7.2
vs History
77
vs Industry
28
Median 3Y
16.2
Median 5Y
15.5
Industry
13.2
Forward
10.6
vs History
53
vs Industry
14
Median 3Y
30.9
Median 5Y
25.5
Industry
17.5
Forward
21.8
vs History
4
vs Industry
69
Median 3Y
10.9
Median 5Y
10.4
Industry
13.9
vs History
vs Industry
47
Median 3Y
-7.6
Median 5Y
3.5
Industry
19.1
vs History
88
vs Industry
50
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Swancor Holding Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Swancor Holding Co Ltd
TWSE:3708
10.1B TWD 1.3 51.7 13.4 25.6
US
Sherwin-Williams Co
NYSE:SHW
86.9B USD 3.8 34 22 25.6
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.3 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.2T JPY 4.1 20 8.9 11.6
CH
Givaudan SA
SIX:GIVN
36.4B CHF 5.1 35.3 24.7 31.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
234.5B CNY 1.2 15.4 16.8 16.8
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
25.9B EUR 2.4 12.2 30.8 -60.2
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
S
Swancor Holding Co Ltd
TWSE:3708
Average EV/EBITDA: 20.3
13.4
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
22
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.2
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
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.8
131%
0.1
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.8
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
TW
S
Swancor Holding Co Ltd
TWSE:3708
Average EV/EBIT: 25.1
25.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.6
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.6
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.5
44%
0.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.8
39%
0.4
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.2 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