Koninklijke Ahold Delhaize NV
AEX:AD

Watchlist Manager
Koninklijke Ahold Delhaize NV Logo
Koninklijke Ahold Delhaize NV
AEX:AD
Watchlist
Price: 37.13 EUR -0.13%
Market Cap: 33.5B EUR

Relative Value

The Relative Value of one AD stock under the Base Case scenario is 55.68 EUR. Compared to the current market price of 37.13 EUR, Koninklijke Ahold Delhaize NV is Undervalued by 33%.

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.

AD Relative Value
Base Case
55.68 EUR
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
57
Median 3Y
0.3
Median 5Y
0.3
Industry
0.5
Forward
0.4
vs History
4
vs Industry
29
Median 3Y
12.4
Median 5Y
12.5
Industry
16.9
Forward
13.4
vs History
4
vs Industry
50
Median 3Y
4.6
Median 5Y
4.6
Industry
8.3
vs History
9
vs Industry
40
Median 3Y
14.4
Median 5Y
14.3
Industry
16.6
vs History
3
vs Industry
31
Median 3Y
1.8
Median 5Y
1.8
Industry
1.6
vs History
12
vs Industry
52
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
11
vs Industry
48
Median 3Y
1.7
Median 5Y
1.7
Industry
2.3
vs History
12
vs Industry
43
Median 3Y
5.8
Median 5Y
5.8
Industry
8.3
Forward
6
vs History
14
vs Industry
26
Median 3Y
11.9
Median 5Y
11.9
Industry
12.7
Forward
12
vs History
14
vs Industry
45
Median 3Y
6.5
Median 5Y
6.5
Industry
9.7
vs History
33
vs Industry
37
Median 3Y
10.9
Median 5Y
10.8
Industry
13.5
vs History
0
vs Industry
36
Median 3Y
1.1
Median 5Y
1.1
Industry
1

Multiples Across Competitors

AD Competitors Multiples
Koninklijke Ahold Delhaize NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Koninklijke Ahold Delhaize NV
AEX:AD
33.9B EUR 0.4 18.8 6.9 16
ZA
Shoprite Holdings Ltd
JSE:SHP
160.1B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
69.6B CAD 1.1 31.7 12.2 21.4
CA
Alimentation Couche-Tard Inc
TSX:ATD
67.5B CAD 0.7 19 10.2 15.9
US
Kroger Co
NYSE:KR
45B USD 0.3 17 8.2 14.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.7T JPY 0.5 32.9 7.8 18.4
UK
Tesco PLC
LSE:TSCO
26.7B GBP 0.4 16.4 7.2 11.4
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4.4 96.8 58.2 72.2
ZA
Pick N Pay Stores Ltd
JSE:PIK
28.2B Zac 0 0 0 0
CA
George Weston Ltd
TSX:WN
35.9B CAD 0.6 30.9 7.4 11.7
AU
Woolworths Group Ltd
ASX:WOW
39.2B AUD 0.6 24.1 17.3 17.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Koninklijke Ahold Delhaize NV
AEX:AD
Average EV/EBITDA: 15
6.9
7%
1
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
10%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.2
6%
2
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.2
7%
1.5
US
Kroger Co
NYSE:KR
8.2
8%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.8
-2%
N/A
UK
Tesco PLC
LSE:TSCO
7.2
2%
3.6
IN
Avenue Supermarts Ltd
NSE:DMART
58.2
21%
2.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
17%
N/A
CA
George Weston Ltd
TSX:WN
7.4
9%
0.8
AU
Woolworths Group Ltd
ASX:WOW
17.3
60%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Koninklijke Ahold Delhaize NV
AEX:AD
Average EV/EBIT: 22.1
16
14%
1.1
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
12%
N/A
CA
Loblaw Companies Ltd
TSX:L
21.4
12%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
15.9
7%
2.3
US
Kroger Co
NYSE:KR
14.9
10%
1.5
JP
Seven & i Holdings Co Ltd
TSE:3382
18.4
N/A N/A
UK
Tesco PLC
LSE:TSCO
11.4
2%
5.7
IN
Avenue Supermarts Ltd
NSE:DMART
72.2
21%
3.4
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
108%
N/A
CA
George Weston Ltd
TSX:WN
11.7
14%
0.8
AU
Woolworths Group Ltd
ASX:WOW
17.3
30%
0.6