M Dias Branco SA Industria e Comercio de Alimentos
BOVESPA:MDIA3

Watchlist Manager
M Dias Branco SA Industria e Comercio de Alimentos Logo
M Dias Branco SA Industria e Comercio de Alimentos
BOVESPA:MDIA3
Watchlist
Price: 22.54 BRL -11.64%
Market Cap: 7.6B BRL

Relative Value

The Relative Value of one MDIA3 stock under the Base Case scenario is 32.25 BRL. Compared to the current market price of 22.54 BRL, M Dias Branco SA Industria e Comercio de Alimentos is Undervalued by 30%.

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.

MDIA3 Relative Value
Base Case
32.25 BRL
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
48
Median 3Y
1.1
Median 5Y
1.2
Industry
0.9
Forward
0.8
vs History
65
vs Industry
44
Median 3Y
15.3
Median 5Y
15.2
Industry
16
Forward
12.1
vs History
38
vs Industry
25
Median 3Y
8.6
Median 5Y
13.3
Industry
9.6
vs History
4
vs Industry
7
Median 3Y
15.4
Median 5Y
12.7
Industry
17
vs History
87
vs Industry
58
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
88
vs Industry
55
Median 3Y
1.1
Median 5Y
1.2
Industry
1.1
Forward
0.7
vs History
85
vs Industry
70
Median 3Y
3.5
Median 5Y
3.9
Industry
4.6
vs History
80
vs Industry
53
Median 3Y
10
Median 5Y
11.4
Industry
9.9
Forward
6.3
vs History
77
vs Industry
48
Median 3Y
15.1
Median 5Y
16.9
Industry
12.9
Forward
9.1
vs History
39
vs Industry
30
Median 3Y
9.5
Median 5Y
12.6
Industry
10.8
vs History
17
vs Industry
18
Median 3Y
7.3
Median 5Y
16.6
Industry
15
vs History
88
vs Industry
59
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

MDIA3 Competitors Multiples
M Dias Branco SA Industria e Comercio de Alimentos Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
M Dias Branco SA Industria e Comercio de Alimentos
BOVESPA:MDIA3
8.6B BRL 0.8 11.7 6.6 9.5
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
226.1B CHF 2.5 20.8 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
89.3B USD 2.5 19.4 13 15.5
FR
Danone SA
PAR:BN
48.2B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
46.3B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.2B USD 1.3 12.9 8.4 9.9
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.2B CHF 5 40.5 23.1 30.6
US
Hershey Co
NYSE:HSY
33.1B USD 3.1 20.1 13.3 16
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.5B CNY 8.4 35.1 28.7 28.7
US
General Mills Inc
NYSE:GIS
30.3B USD 1.5 11.9 10.2 11.7