Bubs Australia Ltd
ASX:BUB

Watchlist Manager
Bubs Australia Ltd Logo
Bubs Australia Ltd
ASX:BUB
Watchlist
Price: 0.14 AUD Market Closed
Market Cap: 125m AUD

Relative Value

The Relative Value of one BUB stock under the Base Case scenario is 0.21 AUD. Compared to the current market price of 0.14 AUD, Bubs Australia Ltd is Undervalued by 32%.

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.

BUB Relative Value
Base Case
0.21 AUD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
36
Median 3Y
1.7
Median 5Y
2.6
Industry
1
Forward
1.2
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-5.1
Industry
16.3
Forward
25.2
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-9.8
Industry
9.5
vs History
vs Industry
Median 3Y
-5
Median 5Y
-11.6
Industry
16.7
vs History
30
vs Industry
19
Median 3Y
2.9
Median 5Y
3
Industry
1.5
vs History
74
vs Industry
43
Median 3Y
1.4
Median 5Y
2.2
Industry
1.1
Forward
1.1
vs History
65
vs Industry
69
Median 3Y
4.9
Median 5Y
9.5
Industry
4.7
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-7.7
Industry
10
Forward
44.9
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-7.7
Industry
12.9
Forward
72
vs History
vs Industry
Median 3Y
-4
Median 5Y
-8.7
Industry
10.5
vs History
vs Industry
Median 3Y
-4
Median 5Y
-8.5
Industry
14.7
vs History
39
vs Industry
12
Median 3Y
3.2
Median 5Y
3.3
Industry
1.1

Multiples Across Competitors

BUB Competitors Multiples
Bubs Australia Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Bubs Australia Ltd
ASX:BUB
124.9m AUD 1.4 -12.8 -7.7 -7.7
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
221.4B CHF 2.4 20.3 13.8 17
US
Mondelez International Inc
NASDAQ:MDLZ
86.4B USD 2.4 24 17.3 22.3
FR
Danone SA
PAR:BN
47.4B EUR 1.7 23.5 11.2 14.9
ZA
Tiger Brands Ltd
JSE:TBS
50.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
29.9B CHF 5.5 44.4 25.3 33.6
US
Hershey Co
NYSE:HSY
33.8B USD 3.1 20.5 13.5 16.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
231.2B CNY 8.4 34.9 28.5 28.5
CN
Muyuan Foods Co Ltd
SZSE:002714
231.3B CNY 1.6 9.3 10 10
US
Kraft Heinz Co
NASDAQ:KHC
31.5B USD 1.2 11.9 8 9.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Bubs Australia Ltd
ASX:BUB
Average EV/EBITDA: 20 741.1
Negative Multiple: -7.7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13.8
3%
4.6
US
Mondelez International Inc
NASDAQ:MDLZ
17.3
-1%
N/A
FR
Danone SA
PAR:BN
11.2
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.3
8%
3.2
US
Hershey Co
NYSE:HSY
13.5
-8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.5
17%
1.7
CN
Muyuan Foods Co Ltd
SZSE:002714
10
33%
0.3
US
Kraft Heinz Co
NASDAQ:KHC
8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Bubs Australia Ltd
ASX:BUB
Average EV/EBIT: 35 381.8
Negative Multiple: -7.7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17
2%
8.5
US
Mondelez International Inc
NASDAQ:MDLZ
22.3
-2%
N/A
FR
Danone SA
PAR:BN
14.9
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.6
9%
3.7
US
Hershey Co
NYSE:HSY
16.2
-10%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.5
13%
2.2
CN
Muyuan Foods Co Ltd
SZSE:002714
10
18%
0.6
US
Kraft Heinz Co
NASDAQ:KHC
9.4
-1%
N/A