Endeavour Group Ltd
ASX:EDV

Watchlist Manager
Endeavour Group Ltd Logo
Endeavour Group Ltd
ASX:EDV
Watchlist
Price: 3.7 AUD Market Closed
Market Cap: 6.6B AUD

Relative Value

The Relative Value of one EDV stock under the Base Case scenario is hidden AUD. Compared to the current market price of 3.7 AUD, Endeavour Group Ltd is hidden .

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.

EDV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
42
Median 3Y
0.8
Median 5Y
0.7
Industry
0.6
Forward
0.5
vs History
66
vs Industry
35
Median 3Y
17.7
Median 5Y
17
Industry
17
Forward
14.4
vs History
62
vs Industry
49
Median 3Y
8.6
Median 5Y
7.1
Industry
8.6
vs History
67
vs Industry
33
Median 3Y
13.4
Median 5Y
13
Industry
17.3
vs History
92
vs Industry
37
Median 3Y
2.4
Median 5Y
2.6
Industry
1.7
vs History
69
vs Industry
31
Median 3Y
1.2
Median 5Y
1.1
Industry
0.7
Forward
0.9
vs History
69
vs Industry
34
Median 3Y
3.5
Median 5Y
3.3
Industry
2.3
vs History
58
vs Industry
23
Median 3Y
13.7
Median 5Y
13.4
Industry
8.5
Forward
7.3
vs History
58
vs Industry
35
Median 3Y
13.7
Median 5Y
13.4
Industry
13.2
Forward
11.9
vs History
62
vs Industry
36
Median 3Y
13.3
Median 5Y
11.6
Industry
10.1
vs History
62
vs Industry
35
Median 3Y
24
Median 5Y
17.7
Industry
14.4
vs History
92
vs Industry
35
Median 3Y
1.4
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

EDV Competitors Multiples
Endeavour Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Endeavour Group Ltd
ASX:EDV
6.6B AUD 0.5 15.6 12.7 12.7
ZA
Shoprite Holdings Ltd
JSE:SHP
150.1B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
75.1B CAD 1.2 30.3 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.2B CAD 0.7 19 10 16
US
Kroger Co
NYSE:KR
41.9B USD 0.3 15.4 7.4 13.5
UK
Tesco PLC
LSE:TSCO
30.5B GBP 0.4 20 8 12.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.6B EUR 0.3 17.1 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.4 21.3 7.7 17.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4 94.1 54.9 69
CA
George Weston Ltd
TSX:WN
37.4B CAD 0.6 25.2 7.2 10.7
ZA
Pick N Pay Stores Ltd
JSE:PIK
26.7B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Endeavour Group Ltd
ASX:EDV
Average EV/EBITDA: 14.2
12.7
24%
0.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
29%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
5%
2.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
10
7%
1.4
US
Kroger Co
NYSE:KR
7.4
8%
0.9
UK
Tesco PLC
LSE:TSCO
8
3%
2.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
7%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.7
-1%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
54.9
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
4%
1.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Endeavour Group Ltd
ASX:EDV
Average EV/EBIT: 21
12.7
5%
2.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
10%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
10%
2.1
CA
Alimentation Couche-Tard Inc
TSX:ATD
16
8%
2
US
Kroger Co
NYSE:KR
13.5
10%
1.4
UK
Tesco PLC
LSE:TSCO
12.7
4%
3.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
69
20%
3.4
CA
George Weston Ltd
TSX:WN
10.7
9%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
28%
N/A