Collins Foods Ltd
ASX:CKF

Watchlist Manager
Collins Foods Ltd Logo
Collins Foods Ltd
ASX:CKF
Watchlist
Price: 7.66 AUD 0.39% Market Closed
Market Cap: 903m AUD

Relative Value

The Relative Value of one CKF stock under the Base Case scenario is 21.94 AUD. Compared to the current market price of 7.66 AUD, Collins Foods Ltd is Undervalued by 65%.

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.

CKF Relative Value
Base Case
21.94 AUD
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
68
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.6
vs History
85
vs Industry
32
Median 3Y
20.7
Median 5Y
25
Industry
19.3
Forward
19.7
vs History
93
vs Industry
52
Median 3Y
6.4
Median 5Y
6.8
Industry
9.9
vs History
52
vs Industry
25
Median 3Y
19.2
Median 5Y
19
Industry
18.3
vs History
95
vs Industry
35
Median 3Y
2.6
Median 5Y
2.9
Industry
2.1
vs History
95
vs Industry
59
Median 3Y
1.3
Median 5Y
1.4
Industry
1.9
Forward
1
vs History
95
vs Industry
58
Median 3Y
2.5
Median 5Y
2.8
Industry
3.9
vs History
93
vs Industry
22
Median 3Y
16.8
Median 5Y
19.6
Industry
10.7
Forward
7.5
vs History
93
vs Industry
38
Median 3Y
16.8
Median 5Y
19.6
Industry
16.5
Forward
15.5
vs History
87
vs Industry
42
Median 3Y
10.6
Median 5Y
10.8
Industry
12.2
vs History
74
vs Industry
31
Median 3Y
19.7
Median 5Y
19.7
Industry
17.7
vs History
95
vs Industry
39
Median 3Y
1.5
Median 5Y
1.6
Industry
1.3

Multiples Across Competitors

CKF Competitors Multiples
Collins Foods Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Collins Foods Ltd
ASX:CKF
902.5m AUD 0.6 17.9 14.4 14.4
US
McDonald's Corp
NYSE:MCD
214.9B USD 8.4 26.4 18.3 21.6
US
Starbucks Corp
NASDAQ:SBUX
103.9B USD 2.8 32.9 18.7 25.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
68.1B USD 5.9 43.8 28.9 33.9
UK
Compass Group PLC
LSE:CPG
43.7B GBP 1 29.9 14.2 18.4
US
Yum! Brands Inc
NYSE:YUM
40B USD 5.2 28.1 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
31.5B USD 3.6 33.3 17.1 19.3
CN
MIXUE Group
HKEX:2097
232.1B HKD 0 0 0 0
IN
Eternal Ltd
NSE:ETERNAL
2.3T INR 11.5 440.2 353.2 -995.5
US
Darden Restaurants Inc
NYSE:DRI
25.3B USD 2.2 24.1 14.6 19.8
CN
Yum China Holdings Inc
NYSE:YUMC
16.8B USD 1.5 18.3 8.8 12.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Collins Foods Ltd
ASX:CKF
Average EV/EBITDA: 50.7
14.4
31%
0.5
US
McDonald's Corp
NYSE:MCD
18.3
6%
3.1
US
Starbucks Corp
NASDAQ:SBUX
18.7
5%
3.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
28.9
13%
2.2
UK
Compass Group PLC
LSE:CPG
14.2
16%
0.9
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17.1
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
IN
Eternal Ltd
NSE:ETERNAL
353.2
N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
14.6
9%
1.6
CN
Yum China Holdings Inc
NYSE:YUMC
8.8
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Collins Foods Ltd
ASX:CKF
Average EV/EBIT: 20.6
14.4
8%
1.8
US
McDonald's Corp
NYSE:MCD
21.6
7%
3.1
US
Starbucks Corp
NASDAQ:SBUX
25.8
5%
5.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.9
14%
2.4
UK
Compass Group PLC
LSE:CPG
18.4
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
19.3
8%
2.4
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -995.5 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.8
8%
2.5
CN
Yum China Holdings Inc
NYSE:YUMC
12.1
10%
1.2