Jalles Machado SA
BOVESPA:JALL3

Watchlist Manager
Jalles Machado SA Logo
Jalles Machado SA
BOVESPA:JALL3
Watchlist
Price: 3.96 BRL -0.25% Market Closed
Market Cap: 1.2B BRL

Relative Value

The Relative Value of one JALL3 stock under the Base Case scenario is 20.82 BRL. Compared to the current market price of 3.96 BRL, Jalles Machado SA is Undervalued by 81%.

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.

JALL3 Relative Value
Base Case
20.82 BRL
Undervaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
61
Median 3Y
1.3
Median 5Y
1.4
Industry
0.9
Forward
0.5
vs History
vs Industry
22
Median 3Y
5.5
Median 5Y
7.3
Industry
16
Forward
4.8
vs History
96
vs Industry
69
Median 3Y
3.4
Median 5Y
3.8
Industry
9.6
vs History
50
vs Industry
52
Median 3Y
4
Median 5Y
4
Industry
17
vs History
96
vs Industry
75
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4
vs History
90
vs Industry
25
Median 3Y
2.4
Median 5Y
2.4
Industry
1.1
Forward
1.7
vs History
41
vs Industry
23
Median 3Y
9
Median 5Y
6.7
Industry
4.6
vs History
77
vs Industry
68
Median 3Y
4.1
Median 5Y
3.8
Industry
9.9
Forward
2.9
vs History
26
vs Industry
15
Median 3Y
19.5
Median 5Y
11
Industry
12.9
Forward
7.7
vs History
52
vs Industry
55
Median 3Y
5.9
Median 5Y
5.6
Industry
10.8
vs History
49
vs Industry
24
Median 3Y
19.6
Median 5Y
18
Industry
15
vs History
96
vs Industry
64
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

JALL3 Competitors Multiples
Jalles Machado SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Jalles Machado SA
BOVESPA:JALL3
1.2B BRL 0.5 -34.4 3.5 26.2
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
226.8B CHF 2.5 20.8 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
88.5B USD 2.4 19.2 12.9 15.4
FR
Danone SA
PAR:BN
48.3B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
46.6B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
34.2B USD 3.2 20.7 13.7 16.4
US
Kraft Heinz Co
NASDAQ:KHC
33.7B USD 1.3 12.7 8.3 9.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.4B CHF 5 40.8 23.3 30.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
236.2B CNY 8.6 35.6 29.2 29.2
ZA
Avi Ltd
JSE:AVI
30.8B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
BR
Jalles Machado SA
BOVESPA:JALL3
Average P/E: 67 615.8
Negative Multiple: -34.4
49%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
20.8
7%
3
US
Mondelez International Inc
NASDAQ:MDLZ
19.2
0%
N/A
FR
Danone SA
PAR:BN
23.9
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
US
Hershey Co
NYSE:HSY
20.7
-11%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.7
8%
1.6
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
40.8
10%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
35.6
11%
3.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Jalles Machado SA
BOVESPA:JALL3
Average EV/EBITDA: 20 739.9
3.5
17%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.1
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Hershey Co
NYSE:HSY
13.7
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.3
0%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.3
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.2
17%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Jalles Machado SA
BOVESPA:JALL3
Average EV/EBIT: 35 382.7
26.2
78%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.7
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Hershey Co
NYSE:HSY
16.4
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.8
-1%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.9
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.2
13%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A