C&A Modas SA
BOVESPA:CEAB3

Watchlist Manager
C&A Modas SA Logo
C&A Modas SA
BOVESPA:CEAB3
Watchlist
Price: 17.77 BRL -0.17% Market Closed
Market Cap: 5.5B BRL

Relative Value

The Relative Value of one CEAB3 stock under the Base Case scenario is 23.43 BRL. Compared to the current market price of 17.77 BRL, C&A Modas SA is Undervalued by 24%.

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.

CEAB3 Relative Value
Base Case
23.43 BRL
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
51
Median 3Y
0.3
Median 5Y
0.4
Industry
0.5
Forward
0.6
vs History
33
vs Industry
55
Median 3Y
10.3
Median 5Y
7.3
Industry
16.9
Forward
15
vs History
42
vs Industry
67
Median 3Y
2
Median 5Y
3.1
Industry
8.3
vs History
1
vs Industry
35
Median 3Y
-0.5
Median 5Y
1.1
Industry
16.6
vs History
4
vs Industry
58
Median 3Y
0.7
Median 5Y
0.9
Industry
1.6
vs History
26
vs Industry
49
Median 3Y
0.5
Median 5Y
0.6
Industry
0.7
Forward
0.7
vs History
38
vs Industry
69
Median 3Y
1
Median 5Y
1.2
Industry
2.3
vs History
44
vs Industry
65
Median 3Y
3.2
Median 5Y
3.8
Industry
8.3
Forward
3.7
vs History
57
vs Industry
56
Median 3Y
12.8
Median 5Y
10
Industry
12.7
Forward
6.7
vs History
57
vs Industry
66
Median 3Y
3.4
Median 5Y
4.2
Industry
9.7
vs History
47
vs Industry
57
Median 3Y
3.3
Median 5Y
4.8
Industry
13.5
vs History
4
vs Industry
61
Median 3Y
0.5
Median 5Y
0.6
Industry
1

Multiples Across Competitors

CEAB3 Competitors Multiples
C&A Modas SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
C&A Modas SA
BOVESPA:CEAB3
5.3B BRL 0.7 13.8 4.1 7.8
ES
Industria de Diseno Textil SA
MAD:ITX
147.7B EUR 3.8 25.2 12.9 18.3
US
TJX Companies Inc
NYSE:TJX
143B USD 2.5 29.6 19.1 22.6
ZA
Pepkor Holdings Ltd
JSE:PPH
106.8B Zac 0 0 0 0
JP
Fast Retailing Co Ltd
TSE:9983
15.1T JPY 4.6 36.7 18.1 25.2
ZA
Mr Price Group Ltd
JSE:MRP
62.9B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
46.9B USD 2.2 22.5 14.4 17
ZA
Foschini Group Ltd
JSE:TFG
43.4B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
26.4B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
219.8B SEK 0.9 20 6.8 15.8
IN
Trent Ltd
NSE:TRENT
2T INR 11.7 129.6 72.8 107.7
P/S Multiple
Revenue Growth P/S to Growth
BR
C&A Modas SA
BOVESPA:CEAB3
Average P/S: 3.8
0.7
10%
0.1
ES
Industria de Diseno Textil SA
MAD:ITX
3.8
7%
0.5
US
TJX Companies Inc
NYSE:TJX
2.5
6%
0.4
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
4.6
9%
0.5
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
2.2
5%
0.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
7%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
0.9
3%
0.3
IN
Trent Ltd
NSE:TRENT
11.7
30%
0.4
P/E Multiple
Earnings Growth PEG
BR
C&A Modas SA
BOVESPA:CEAB3
Average P/E: 39.6
13.8
6%
2.3
ES
Industria de Diseno Textil SA
MAD:ITX
25.2
8%
3.1
US
TJX Companies Inc
NYSE:TJX
29.6
9%
3.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
-66%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
36.7
10%
3.7
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
14%
N/A
US
Ross Stores Inc
NASDAQ:ROST
22.5
6%
3.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
15%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
0%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
20
8%
2.5
IN
Trent Ltd
NSE:TRENT
129.6
35%
3.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
C&A Modas SA
BOVESPA:CEAB3
Average EV/EBITDA: 21.2
4.1
12%
0.3
ES
Industria de Diseno Textil SA
MAD:ITX
12.9
7%
1.8
US
TJX Companies Inc
NYSE:TJX
19.1
8%
2.4
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
18.1
8%
2.3
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
9%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.4
5%
2.9
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
14%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
6.8
3%
2.3
IN
Trent Ltd
NSE:TRENT
72.8
31%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
C&A Modas SA
BOVESPA:CEAB3
Average EV/EBIT: 30.6
7.8
16%
0.5
ES
Industria de Diseno Textil SA
MAD:ITX
18.3
7%
2.6
US
TJX Companies Inc
NYSE:TJX
22.6
8%
2.8
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
10%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
25.2
N/A N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
17
5%
3.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
27%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
14%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
15.8
6%
2.6
IN
Trent Ltd
NSE:TRENT
107.7
34%
3.2