GRA Relative Valuation - NanoXplore Inc

Watchlist Manager

Watchlist

Price: 1.98 CAD

Market Cap: CA$359.2m

Relative Value

The Relative Value of one GRA stock under the Base Case scenario is hidden CAD. Compared to the current market price of 1.98 CAD, NanoXplore Inc is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

GRA Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA	NanoXplore Inc TSX:GRA	359.2m CAD	3.2	-31.1	5 733.4	-30.9
SA	Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	1.6	-33.9	11.5	68.3
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	45.6B USD	8.1	25.7	189.4	189.4
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	475.8T IDR	5	16	119	119
US	Dow Inc NYSE:DOW	27B USD	0.7	-10.1	13.2	166.8
UK	LyondellBasell Industries NV NYSE:LYB	23.9B USD	0.8	-31.4	14.6	39.2
CN	Hengli Petrochemical Co Ltd SSE:600346	158.2B CNY	0.7	22.7	20.6	20.6
TW	Nan Ya Plastics Corp TWSE:1303	614.6B TWD	2.3	-5 648.8	27.5	318.4
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	132.1B CNY	0.4	179.4	31	31
KR	LG Chem Ltd KRX:051910	23.3T KRW	0.5	-15.8	6.2	29.6
CN	Zhejiang Juhua Co Ltd SSE:600160	107B CNY	4	27.1	21.3	21.3

			Revenue Growth	P/S to Growth
CA	NanoXplore Inc TSX:GRA	Average P/S: 2.5 3.2	17%	0.2
SA	Saudi Basic Industries Corporation SJSC SAU:2010	1.6	-1%	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	8.1	57%	0.1
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	5	57%	0.1
US	Dow Inc NYSE:DOW	0.7	2%	0.3
UK	LyondellBasell Industries NV NYSE:LYB	0.8	1%	0.8
CN	Hengli Petrochemical Co Ltd SSE:600346	0.7	1%	0.7
TW	Nan Ya Plastics Corp TWSE:1303	2.3	6%	0.4
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	0.4	1%	0.4
KR	LG Chem Ltd KRX:051910	0.5	6%	0.1
CN	Zhejiang Juhua Co Ltd SSE:600160	4	13%	0.3

			Earnings Growth	PEG
CA	NanoXplore Inc TSX:GRA	Average P/E: 54.2 Negative Multiple: -31.1	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	Negative Multiple: -33.9	71%	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	25.7	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	16	N/A	N/A
US	Dow Inc NYSE:DOW	Negative Multiple: -10.1	N/A	N/A
UK	LyondellBasell Industries NV NYSE:LYB	Negative Multiple: -31.4	N/A	N/A
CN	Hengli Petrochemical Co Ltd SSE:600346	22.7	17%	1.3
TW	Nan Ya Plastics Corp TWSE:1303	Negative Multiple: -5 648.8	119%	N/A
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	179.4	82%	2.2
KR	LG Chem Ltd KRX:051910	Negative Multiple: -15.8	N/A	N/A
CN	Zhejiang Juhua Co Ltd SSE:600160	27.1	46%	0.6

			EBITDA Growth	EV/EBITDA to Growth
CA	NanoXplore Inc TSX:GRA	Average EV/EBITDA: 562.5 5 733.4	136%	42.2
SA	Saudi Basic Industries Corporation SJSC SAU:2010	11.5	10%	1.2
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	119	N/A	N/A
US	Dow Inc NYSE:DOW	13.2	19%	0.7
UK	LyondellBasell Industries NV NYSE:LYB	14.6	20%	0.7
CN	Hengli Petrochemical Co Ltd SSE:600346	20.6	32%	0.6
TW	Nan Ya Plastics Corp TWSE:1303	27.5	34%	0.8
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	31	70%	0.4
KR	LG Chem Ltd KRX:051910	6.2	27%	0.2
CN	Zhejiang Juhua Co Ltd SSE:600160	21.3	63%	0.3

			EBIT Growth	EV/EBIT to Growth
CA	NanoXplore Inc TSX:GRA	Average EV/EBIT: 100.4 Negative Multiple: -30.9	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	68.3	27%	2.5
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	119	N/A	N/A
US	Dow Inc NYSE:DOW	166.8	109%	1.5
UK	LyondellBasell Industries NV NYSE:LYB	39.2	43%	0.9
CN	Hengli Petrochemical Co Ltd SSE:600346	20.6	14%	1.5
TW	Nan Ya Plastics Corp TWSE:1303	318.4	266%	1.2
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	31	20%	1.6
KR	LG Chem Ltd KRX:051910	29.6	77%	0.4
CN	Zhejiang Juhua Co Ltd SSE:600160	21.3	35%	0.6

NanoXplore Inc
TSX:GRA

Relative Value

Valuation Multiples

Multiples Across Competitors

GRA Competitors Multiples
NanoXplore Inc Competitors

See Also

Company

Help

Tools

Stocks

NanoXplore Inc TSX:GRA

Relative Value

Valuation Multiples

Multiples Across Competitors

GRA Competitors Multiples NanoXplore Inc Competitors

See Also

Company

Help

Tools

Stocks

NanoXplore Inc
TSX:GRA

GRA Competitors Multiples
NanoXplore Inc Competitors