White Organic Retail Ltd
BSE:542667

Watchlist Manager
White Organic Retail Ltd Logo
White Organic Retail Ltd
BSE:542667
Watchlist
Price: 7.2 INR Market Closed
Market Cap: ₹235.6m

Relative Value

The Relative Value of one WORL stock under the Base Case scenario is 0.27 INR. Compared to the current market price of 7.2 INR, White Organic Retail Ltd is Overvalued by 96%.

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.

WORL Relative Value
Base Case
0.27 INR
Overvaluation 96%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

WORL Competitors Multiples
White Organic Retail 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
IN
White Organic Retail Ltd
BSE:542667
235.6m INR 22.9 -1.4 4 423.3 -1 554.1
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
185.8B CHF 2.1 18 12.2 15.2
US
Mondelez International Inc
NASDAQ:MDLZ
75.2B USD 2 21.3 16.5 21.5
FR
Danone SA
PAR:BN
42.4B EUR 1.6 23.2 10.2 13.7
US
Hershey Co
NYSE:HSY
39.4B USD 3.4 28.9 17.4 21.7
CN
Muyuan Foods Co Ltd
SZSE:002714
258.8B CNY 1.7 11.7 11.4 11.4
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.7 41 23.8 32.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
208.8B CNY 7.4 30.5 27.8 27.8
US
Kellanova
XMUN:KEL
24.7B EUR 2.3 22.8 17.6 21.1
US
Kellogg Co
NYSE:K
29B USD 2.3 22.7 15 17.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
White Organic Retail Ltd
BSE:542667
Average EV/EBIT: 31 846.7
Negative Multiple: -1 554.1
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.2
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.5
-3%
N/A
FR
Danone SA
PAR:BN
13.7
6%
2.3
US
Hershey Co
NYSE:HSY
21.7
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.4
20%
0.6
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.5
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
27.8
11%
2.5
US
K
Kellanova
XMUN:KEL
21.1
2%
10.5
US
Kellogg Co
NYSE:K
17.9
2%
8.9