Symrise AG
XETRA:SY1

Watchlist Manager
Symrise AG Logo
Symrise AG
XETRA:SY1
Watchlist
Price: 101.35 EUR -0.3% Market Closed
Market Cap: 14.2B EUR
Have any thoughts about
Symrise AG?
Write Note
Section:
 

Relative Value

The Relative Value of one SY1 stock under the Base Case scenario is 121.96 EUR. Compared to the current market price of 101.35 EUR, Symrise AG is Undervalued by 17%.

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.

SY1 Relative Value
Base Case
121.96 EUR
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
85
vs Industry
20
Median 3Y
3.3
Median 5Y
3.5
Industry
1.5
Forward
2.8
More Details
36.1
P/E
P/E
Price to Earnings
36.1
vs History
92
vs Industry
14
Median 3Y
41.3
Median 5Y
43.3
Industry
21.7
Forward
29
More Details
16.6
P/OCF
P/OCF
Price to OCF
16.6
vs History
98
vs Industry
22
Median 3Y
30.1
Median 5Y
24.4
Industry
13
More Details
61.5
P/FCFE
P/FCFE
Price to FCFE
61.5
vs History
9
vs Industry
16
Median 3Y
41.4
Median 5Y
32.4
Industry
20.5
More Details
3.8
P/B
P/B
Price to Book Value
3.8
vs History
92
vs Industry
11
Median 3Y
4.1
Median 5Y
4.6
Industry
1.6
More Details
3.3
EV/S
EV/S
Enterprise Value to Sales
3.3
vs History
87
vs Industry
17
Median 3Y
3.7
Median 5Y
3.8
Industry
1.6
Forward
3.2
More Details
9
EV/GP
EV/GP
Enterprise Value to Gross Profit
9
vs History
95
vs Industry
27
Median 3Y
10
Median 5Y
10.2
Industry
7.2
More Details
17.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17.6
vs History
92
vs Industry
22
Median 3Y
19.5
Median 5Y
19.8
Industry
13.2
Forward
15.8
More Details
26.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
26.5
vs History
92
vs Industry
17
Median 3Y
28.9
Median 5Y
29.4
Industry
17.5
Forward
23
More Details
19.2
EV/OCF
EV/OCF
Enterprise Value to OCF
19.2
vs History
98
vs Industry
20
Median 3Y
32.9
Median 5Y
26.3
Industry
13.9
More Details
28.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
28.5
vs History
96
vs Industry
13
Median 3Y
47.1
Median 5Y
44.2
Industry
19.1
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
84
vs Industry
18
Median 3Y
2.4
Median 5Y
2.5
Industry
1.3
More Details

Multiples Across Competitors

SY1 Competitors Multiples
Symrise AG 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
DE
Symrise AG
XETRA:SY1
14.2B EUR 2.9 36.1 17.6 26.5
US
Sherwin-Williams Co
NYSE:SHW
86.6B USD 3.8 33.9 21.9 25.5
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.2 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
235.1B CNY 1.2 15.5 16.8 16.8
US
Dupont De Nemours Inc
NYSE:DD
32.3B USD 2.6 40.4 12.7 21.1
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.2
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
DE
Symrise AG
XETRA:SY1
Average EV/EBITDA: 20.7
17.6
44%
0.4
US
Sherwin-Williams Co
NYSE:SHW
21.9
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
12.7
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
Symrise AG
XETRA:SY1
Average EV/EBIT: 25.2
26.5
65%
0.4
US
Sherwin-Williams Co
NYSE:SHW
25.5
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
21.1
83%
0.3
US
PPG Industries Inc
NYSE:PPG
14.2
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

Summary
SY1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
SY1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SY1 stock valuation using valuation multiples.
Wall Street Estimates
SY1 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
SY1 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 210,700+ 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.