Solvac SA
XBRU:SOLV

Watchlist Manager
Solvac SA Logo
Solvac SA
XBRU:SOLV
Watchlist
Price: 90.8 EUR 5.09% Market Closed
Market Cap: 1.9B EUR

Relative Value

The Relative Value of one SOLV stock under the Base Case scenario is 49.37 EUR. Compared to the current market price of 90.8 EUR, Solvac SA is Overvalued by 46%.

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.

SOLV Relative Value
Base Case
49.37 EUR
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
5
Median 3Y
11.7
Median 5Y
10.7
Industry
1.4
Forward
0.1
vs History
30
vs Industry
58
Median 3Y
12.2
Median 5Y
11.1
Industry
20
Forward
6.2
vs History
vs Industry
30
Median 3Y
15.4
Median 5Y
16.6
Industry
11.9
vs History
vs Industry
33
Median 3Y
15.8
Median 5Y
17.1
Industry
19.8
vs History
68
vs Industry
70
Median 3Y
0.9
Median 5Y
0.8
Industry
1.5
vs History
31
vs Industry
5
Median 3Y
12.1
Median 5Y
11.2
Industry
1.5
Forward
0.1
vs History
vs Industry
50
Median 3Y
3.8
Median 5Y
3.8
Industry
6.7
vs History
31
vs Industry
41
Median 3Y
12.3
Median 5Y
11.6
Industry
12
Forward
0.6
vs History
31
vs Industry
50
Median 3Y
12.3
Median 5Y
11.6
Industry
16.2
Forward
0.9
vs History
vs Industry
30
Median 3Y
16.1
Median 5Y
17.5
Industry
13
vs History
vs Industry
30
Median 3Y
16.1
Median 5Y
17.5
Industry
18.3
vs History
69
vs Industry
63
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

SOLV Competitors Multiples
Solvac SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Solvac SA
XBRU:SOLV
1.9B EUR 17.5 18.5 18.8 18.8
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
674.8T IDR 22.5 -580.6 -709.9 -709.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
33.8B USD 18.9 -488.5 -597.6 -597.6
US
Dow Inc
NYSE:DOW
21.2B USD 0.5 74.7 8.5 26.8
UK
LyondellBasell Industries NV
NYSE:LYB
19.3B USD 0.5 14.2 6.2 9.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
109B CNY 0.5 15.7 19.1 19.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
1.2T INR 16.5 102.9 65.6 72.1
KR
LG Chem Ltd
KRX:051910
17.6T KRW 0.4 -25.4 5.5 33.7
US
Westlake Corp
NYSE:WLK
12B USD 1 20 6.5 14.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
78.6B CNY 0.2 40.8 20.9 20.9
P/E Multiple
Earnings Growth PEG
BE
Solvac SA
XBRU:SOLV
Average P/E: 54.4
18.5
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
92%
1.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -580.6 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -488.5 N/A N/A
US
Dow Inc
NYSE:DOW
74.7
21%
3.6
UK
LyondellBasell Industries NV
NYSE:LYB
14.2
27%
0.5
CN
Hengli Petrochemical Co Ltd
SSE:600346
15.7
17%
0.9
IN
Solar Industries India Ltd
NSE:SOLARINDS
102.9
35%
2.9
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -25.4 N/A N/A
US
Westlake Corp
NYSE:WLK
20
25%
0.8
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
40.8
61%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Solvac SA
XBRU:SOLV
Average EV/EBITDA: 18.1
18.8
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: -709.9 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -597.6 N/A N/A
US
Dow Inc
NYSE:DOW
8.5
11%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
6.2
7%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.1
N/A N/A
IN
Solar Industries India Ltd
NSE:SOLARINDS
65.6
23%
2.9
KR
LG Chem Ltd
KRX:051910
5.5
38%
0.1
US
Westlake Corp
NYSE:WLK
6.5
11%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
20.9
62%
0.3