Ceapro Inc
XTSX:CZO

Watchlist Manager
Ceapro Inc Logo
Ceapro Inc
XTSX:CZO
Watchlist
Price: 5.99 CAD 0.5% Market Closed
Market Cap: 18.3m CAD
Have any thoughts about
Ceapro Inc?
Write Note

Relative Value

The Relative Value of one CZO stock under the Base Case scenario is 8.42 CAD. Compared to the current market price of 5.99 CAD, Ceapro Inc is Undervalued by 29%.

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.

CZO Relative Value
Base Case
8.42 CAD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
34
Median 3Y
3.9
Median 5Y
4.3
Industry
1.5
vs History
vs Industry
70
Median 3Y
14.1
Median 5Y
17.4
Industry
21.7
vs History
vs Industry
15
Median 3Y
13.8
Median 5Y
18.7
Industry
13
vs History
vs Industry
8
Median 3Y
13
Median 5Y
16.3
Industry
20.5
vs History
98
vs Industry
79
Median 3Y
1.9
Median 5Y
2.3
Industry
1.6
vs History
98
vs Industry
53
Median 3Y
3.3
Median 5Y
3.7
Industry
1.6
vs History
98
vs Industry
73
Median 3Y
6.2
Median 5Y
7
Industry
7.2
vs History
vs Industry
50
Median 3Y
9.1
Median 5Y
12.2
Industry
13.2
vs History
vs Industry
75
Median 3Y
11.5
Median 5Y
15.5
Industry
17.5
vs History
vs Industry
43
Median 3Y
12.1
Median 5Y
17.3
Industry
13.9
vs History
vs Industry
28
Median 3Y
12.8
Median 5Y
18.3
Industry
19.1
vs History
98
vs Industry
79
Median 3Y
2.1
Median 5Y
2.8
Industry
1.3

Multiples Across Competitors

CZO Competitors Multiples
Ceapro Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Ceapro Inc
XTSX:CZO
18.3m CAD 1.9 -3.9 -2.6 -1.8
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
CA
Ceapro Inc
XTSX:CZO
Average P/E: 31.2
Negative Multiple: -3.9
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
CA
Ceapro Inc
XTSX:CZO
Average EV/EBITDA: 21
Negative Multiple: -2.6
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
CA
Ceapro Inc
XTSX:CZO
Average EV/EBIT: 25
Negative Multiple: -1.8
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