Bega Cheese Ltd
ASX:BGA

Watchlist Manager
Bega Cheese Ltd Logo
Bega Cheese Ltd
ASX:BGA
Watchlist
Price: 5.45 AUD -0.73% Market Closed
Market Cap: 1.7B AUD

Relative Value

The Relative Value of one BGA stock under the Base Case scenario is 9.46 AUD. Compared to the current market price of 5.45 AUD, Bega Cheese Ltd is Undervalued by 42%.

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
9.46 AUD
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
68
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.5
vs History
33
vs Industry
10
Median 3Y
44.2
Median 5Y
43.9
Industry
16.1
Forward
30.4
vs History
46
vs Industry
27
Median 3Y
12
Median 5Y
12.9
Industry
9.4
vs History
7
vs Industry
2
Median 3Y
4.3
Median 5Y
7
Industry
16.8
vs History
7
vs Industry
41
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4
vs History
46
vs Industry
67
Median 3Y
0.5
Median 5Y
0.6
Industry
1.1
Forward
0.6
vs History
39
vs Industry
63
Median 3Y
2.3
Median 5Y
2.7
Industry
4.6
vs History
53
vs Industry
18
Median 3Y
21.8
Median 5Y
21.8
Industry
9.9
Forward
10.1
vs History
53
vs Industry
21
Median 3Y
21.8
Median 5Y
21.8
Industry
13.1
Forward
18.7
vs History
34
vs Industry
23
Median 3Y
14.4
Median 5Y
14.4
Industry
10.5
vs History
4
vs Industry
13
Median 3Y
23.3
Median 5Y
22.9
Industry
14.4
vs History
12
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
1.7B AUD 0.5 48.6 20.7 20.7
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
204B CHF 2.2 18.7 12.9 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
87.8B USD 2.4 24.4 17.6 22.6
FR
Danone SA
PAR:BN
44.8B EUR 1.6 22.2 10.7 14.2
ZA
Tiger Brands Ltd
JSE:TBS
50B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.4B CHF 5.6 45.2 25.8 34.2
US
Hershey Co
NYSE:HSY
33.8B USD 3.1 20.5 13.5 16.2
CN
Muyuan Foods Co Ltd
SZSE:002714
227.6B CNY 1.5 9.2 9.9 9.9
US
Kraft Heinz Co
NASDAQ:KHC
30.5B USD 1.2 11.5 7.8 9.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
214.9B CNY 7.8 32.4 26.2 26.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Bega Cheese Ltd
ASX:BGA
Average EV/EBITDA: 18 668.8
20.7
62%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.9
3%
4.3
US
Mondelez International Inc
NASDAQ:MDLZ
17.6
-1%
N/A
FR
Danone SA
PAR:BN
10.7
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.8
8%
3.2
US
Hershey Co
NYSE:HSY
13.5
-8%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.9
33%
0.3
US
Kraft Heinz Co
NASDAQ:KHC
7.8
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
26.2
17%
1.5