Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 22.3x - 24.7x | 23.5x |
| Selected Fwd P/E Multiple | 14.0x - 15.5x | 14.7x |
| Fair Value | €19.25 - €21.27 | €20.26 |
| Upside | -4.7% - 5.3% | 0.3% |
| Benchmarks | - | Full Ticker |
| Quaker Chemical Corporation | - | NYSE:KWR |
| H.B. Fuller Company | - | NYSE:FUL |
| Huntsman Corporation | - | NYSE:HUN |
| RPM International Inc. | - | NYSE:RPM |
| Tokyo Ohka Kogyo Co., Ltd. | - | OTCPK:TOKC.F |
| Element Solutions Inc | - | DB:PLQ |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| KWR | FUL | HUN | RPM | TOKC.F | PLQ | |||
| NYSE:KWR | NYSE:FUL | NYSE:HUN | NYSE:RPM | OTCPK:TOKC.F | DB:PLQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 29.8% | -0.1% | NM- | 17.8% | 33.2% | 25.2% | ||
| 3Y CAGR | -1.3% | -6.9% | NM- | 12.1% | 8.5% | 6.1% | ||
| Latest Twelve Months | -105.8% | -37.5% | -269.0% | 17.1% | 88.0% | 24.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 4.5% | 6.8% | 7.7% | 11.8% | 7.6% | ||
| Prior Fiscal Year | 5.7% | 4.1% | -0.3% | 8.0% | 7.8% | 5.0% | ||
| Latest Fiscal Year | 6.3% | 3.6% | -2.7% | 9.3% | 11.3% | 9.9% | ||
| Latest Twelve Months | -0.4% | 2.9% | -5.3% | 9.3% | 12.7% | 9.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.7x | 9.6x | 10.7x | 16.3x | 10.2x | 13.7x | ||
| Price / LTM Sales | 1.2x | 0.9x | 0.3x | 2.1x | 2.4x | 2.3x | ||
| LTM P/E Ratio | -307.2x | 29.7x | -5.3x | 22.5x | 18.7x | 23.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -307.2x | 18.7x | 29.7x | |||||
| Historical LTM P/E Ratio | 23.2x | 26.4x | 110.0x | |||||
| Selected P/E Multiple | 22.3x | 23.5x | 24.7x | |||||
| (x) LTM Net Income | 240 | 240 | 240 | |||||
| (=) Equity Value | 5,368 | 5,650 | 5,933 | |||||
| (/) Shares Outstanding | 241.6 | 241.6 | 241.6 | |||||
| Implied Value Range | 22.22 | 23.38 | 24.55 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19.20 | 20.21 | 21.22 | 20.20 | ||||
| Upside / (Downside) | -5.0% | 0.0% | 5.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KWR | FUL | HUN | RPM | TOKC.F | PLQ | |
| Value of Common Equity | 2,192 | 3,066 | 1,654 | 15,404 | 436,896 | 5,648 | |
| (/) Shares Outstanding | 17.4 | 54.0 | 173.8 | 128.4 | 119.5 | 241.6 | |
| Implied Stock Price | 126.00 | 56.81 | 9.52 | 119.99 | 3,654.80 | 23.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 147.61 | 1.16 | |
| Implied Stock Price (Trading Cur) | 126.00 | 56.81 | 9.52 | 119.99 | 24.76 | 20.20 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 147.61 | 1.16 | |