Just Eat Takeaway.com NV
AEX:TKWY

Watchlist Manager
Just Eat Takeaway.com NV Logo
Just Eat Takeaway.com NV
AEX:TKWY
Watchlist
Price: 12.61 EUR 1.37% Market Closed
Market Cap: 2.6B EUR
Have any thoughts about
Just Eat Takeaway.com NV?
Write Note

Relative Value

The Relative Value of one TKWY stock under the Base Case scenario is 15.84 EUR. Compared to the current market price of 12.61 EUR, Just Eat Takeaway.com NV is Undervalued by 20%.

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.

TKWY Relative Value
Base Case
15.84 EUR
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
50
Median 3Y
0.6
Median 5Y
0.9
Industry
0.6
Forward
0.5
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.6
Industry
16.7
Forward
-16.9
vs History
46
vs Industry
14
Median 3Y
8.7
Median 5Y
8.7
Industry
8
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-4.5
Industry
15.5
vs History
87
vs Industry
79
Median 3Y
0.4
Median 5Y
0.5
Industry
1.6
vs History
93
vs Industry
51
Median 3Y
0.7
Median 5Y
1.1
Industry
0.7
Forward
0.6
vs History
93
vs Industry
67
Median 3Y
1.4
Median 5Y
2.8
Industry
2.2
vs History
55
vs Industry
69
Median 3Y
1.8
Median 5Y
1.8
Industry
8.6
Forward
7.2
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-8.1
Industry
12.8
Forward
-9.8
vs History
46
vs Industry
13
Median 3Y
11.4
Median 5Y
11.4
Industry
9.2
vs History
26
vs Industry
Median 3Y
-11.9
Median 5Y
-11.9
Industry
12.8
vs History
79
vs Industry
80
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

TKWY Competitors Multiples
Just Eat Takeaway.com NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Just Eat Takeaway.com NV
AEX:TKWY
2.6B EUR 0.5 -1.4 1.8 -7.8
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.9 41.6 20 35.5
ZA
Naspers Ltd
JSE:NPN
848.6B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
268B USD 2 22.8 15 15
CN
Pinduoduo Inc
NASDAQ:PDD
163.2B USD 3.2 11 8.4 8.4
CN
Meituan
HKEX:3690
927.9B HKD 2.7 27.4 23.5 23.5
AR
Mercadolibre Inc
NASDAQ:MELI
102.7B USD 5.4 71.5 38.1 49.5
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.5 72.4 38.6 50.2
NL
Prosus NV
AEX:PRX
97.3B EUR 17.2 12.9 2 520.1 2 520.1
US
DoorDash Inc
NASDAQ:DASH
80.2B USD 7.9 -466.1 245.8 -308.2
CN
JD.Com Inc
HKEX:9618
464.4B HKD 0.4 12.3 8.1 8.1
P/S Multiple
Revenue Growth P/S to Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average P/S: 4.9
0.5
0%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.9
11%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2
8%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
3.2
34%
0.1
CN
Meituan
HKEX:3690
2.7
18%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
5.4
29%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.5
29%
0.2
NL
Prosus NV
AEX:PRX
17.2
15%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
7.9
21%
0.4
CN
JD.Com Inc
HKEX:9618
0.4
6%
0.1
P/E Multiple
Earnings Growth PEG
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average P/E: 34
Negative Multiple: -1.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
41.6
18%
2.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
24%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.8
34%
0.7
CN
Pinduoduo Inc
NASDAQ:PDD
11
39%
0.3
CN
Meituan
HKEX:3690
27.4
68%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
71.5
48%
1.5
UY
MercadoLibre Inc
BMV:MELIN
72.4
47%
1.5
NL
Prosus NV
AEX:PRX
12.9
19%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -466.1 N/A N/A
CN
JD.Com Inc
HKEX:9618
12.3
1%
12.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average EV/EBITDA: 291.9
1.8
-27%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
20
25%
0.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15
13%
1.2
CN
Pinduoduo Inc
NASDAQ:PDD
8.4
44%
0.2
CN
Meituan
HKEX:3690
23.5
63%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
38.1
33%
1.2
UY
MercadoLibre Inc
BMV:MELIN
38.6
33%
1.2
NL
Prosus NV
AEX:PRX
2 520.1
N/A N/A
US
D
DoorDash Inc
NASDAQ:DASH
245.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
8.1
20%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average EV/EBIT: 338.8
Negative Multiple: -7.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
35.5
20%
1.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15
16%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
8.4
46%
0.2
CN
Meituan
HKEX:3690
23.5
85%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
49.5
37%
1.3
UY
MercadoLibre Inc
BMV:MELIN
50.2
37%
1.4
NL
Prosus NV
AEX:PRX
2 520.1
N/A N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -308.2 N/A N/A
CN
JD.Com Inc
HKEX:9618
8.1
22%
0.4