Bega Cheese Ltd
ASX:BGA

Watchlist Manager
Bega Cheese Ltd Logo
Bega Cheese Ltd
ASX:BGA
Watchlist
Price: 5.93 AUD 2.24% Market Closed
Market Cap: 1.8B AUD

Relative Value

The Relative Value of one BGA stock under the Base Case scenario is 9.28 AUD. Compared to the current market price of 5.93 AUD, Bega Cheese Ltd is Undervalued by 36%.

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.

BGA Relative Value
Base Case
9.28 AUD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
68
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.5
vs History
20
vs Industry
10
Median 3Y
43.9
Median 5Y
43.9
Industry
16
Forward
33.1
vs History
34
vs Industry
27
Median 3Y
11.9
Median 5Y
12.9
Industry
9.6
vs History
4
vs Industry
2
Median 3Y
4.1
Median 5Y
7
Industry
17
vs History
4
vs Industry
41
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4
vs History
42
vs Industry
67
Median 3Y
0.5
Median 5Y
0.6
Industry
1.1
Forward
0.6
vs History
34
vs Industry
63
Median 3Y
2.3
Median 5Y
2.7
Industry
4.6
vs History
50
vs Industry
18
Median 3Y
21.8
Median 5Y
22.5
Industry
9.9
Forward
10.8
vs History
50
vs Industry
21
Median 3Y
21.8
Median 5Y
22.5
Industry
12.9
Forward
20.1
vs History
26
vs Industry
23
Median 3Y
14.4
Median 5Y
14.4
Industry
10.8
vs History
0
vs Industry
13
Median 3Y
22.5
Median 5Y
22.5
Industry
15
vs History
7
vs Industry
38
Median 3Y
0.9
Median 5Y
1
Industry
1.1

Multiples Across Competitors

BGA Competitors Multiples
Bega Cheese Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Bega Cheese Ltd
ASX:BGA
1.8B AUD 0.5 52.9 22.2 22.2
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
225.4B CHF 2.5 20.7 14 17.2
US
Mondelez International Inc
NASDAQ:MDLZ
89.3B USD 2.5 19.4 13 15.5
FR
Danone SA
PAR:BN
49.6B EUR 1.8 24.6 11.7 15.5
ZA
Tiger Brands Ltd
JSE:TBS
46.3B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.2B USD 1.3 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.1B USD 3.1 20.1 13.3 16
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.3B CHF 5 40.7 23.2 30.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.5B CNY 8.6 36.6 29.8 29.8
US
General Mills Inc
NYSE:GIS
30.3B USD 1.5 11.9 10.2 11.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Bega Cheese Ltd
ASX:BGA
Average EV/EBITDA: 18 668.8
22.2
62%
0.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
13
-1%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
13.3
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.2
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
17%
1.8
US
General Mills Inc
NYSE:GIS
10.2
-2%
N/A