BRAIN Biotech AG
XETRA:BNN

Watchlist Manager
BRAIN Biotech AG Logo
BRAIN Biotech AG
XETRA:BNN
Watchlist
Price: 3.44 EUR -0.86%
Market Cap: 75.2m EUR
Have any thoughts about
BRAIN Biotech AG?
Write Note

Relative Value

The Relative Value of one BNN stock under the Base Case scenario is 4.61 EUR. Compared to the current market price of 3.44 EUR, BRAIN Biotech AG is Undervalued by 25%.

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.

BNN Relative Value
Base Case
4.61 EUR
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
62
Median 3Y
1.9
Median 5Y
3.4
Industry
1.5
Forward
1.3
vs History
vs Industry
Median 3Y
-14.8
Median 5Y
-16.7
Industry
21.7
Forward
-9.2
vs History
vs Industry
Median 3Y
-37.9
Median 5Y
-33.1
Industry
13
vs History
11
vs Industry
53
Median 3Y
-16.4
Median 5Y
-19.8
Industry
20.5
vs History
77
vs Industry
24
Median 3Y
4.2
Median 5Y
4.4
Industry
1.6
vs History
92
vs Industry
69
Median 3Y
2.1
Median 5Y
3.4
Industry
1.6
Forward
1.2
vs History
92
vs Industry
86
Median 3Y
3.6
Median 5Y
5.9
Industry
7.2
vs History
15
vs Industry
20
Median 3Y
-14.5
Median 5Y
-20.1
Industry
13.2
Forward
63.7
vs History
vs Industry
Median 3Y
-21.6
Median 5Y
-21.2
Industry
17.5
Forward
-40
vs History
vs Industry
Median 3Y
-34.6
Median 5Y
-33
Industry
13.9
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-19.9
Industry
19.1
vs History
77
vs Industry
68
Median 3Y
1.7
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

BNN Competitors Multiples
BRAIN Biotech AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
BRAIN Biotech AG
XETRA:BNN
75.2m EUR 1.3 -8.6 56.8 -12
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
P/E Multiple
Earnings Growth P/E to Growth
DE
BRAIN Biotech AG
XETRA:BNN
Average P/E: 31.2
Negative Multiple: -8.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
34
52%
0.6
US
Ecolab Inc
NYSE:ECL
33.3
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
CN
Wanhua Chemical Group Co Ltd
SSE:600309
15.4
41%
0.4
US
Dupont De Nemours Inc
NYSE:DD
40.2
399%
0.1
US
PPG Industries Inc
NYSE:PPG
18.8
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
DE
BRAIN Biotech AG
XETRA:BNN
Average EV/EBITDA: 24.2
56.8
474%
0.1
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
DE
BRAIN Biotech AG
XETRA:BNN
Average EV/EBIT: 25
Negative Multiple: -12
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