Schouw & Co A/S
CSE:SCHO

Watchlist Manager
Schouw & Co A/S Logo
Schouw & Co A/S
CSE:SCHO
Watchlist
Price: 604 DKK 1% Market Closed
Market Cap: 14B DKK

Relative Value

The Relative Value of one SCHO stock under the Base Case scenario is 1 025.81 DKK. Compared to the current market price of 604 DKK, Schouw & Co A/S is Undervalued by 41%.

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.

SCHO Relative Value
Base Case
1 025.81 DKK
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.4
vs History
24
vs Industry
36
Median 3Y
13.1
Median 5Y
13.4
Industry
16.1
Forward
11.8
vs History
77
vs Industry
50
Median 3Y
6.7
Median 5Y
7.3
Industry
9.6
vs History
45
vs Industry
19
Median 3Y
19.5
Median 5Y
26.1
Industry
17.2
vs History
54
vs Industry
47
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
vs History
50
vs Industry
69
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.5
vs History
40
vs Industry
56
Median 3Y
2.8
Median 5Y
2.9
Industry
4.7
vs History
54
vs Industry
36
Median 3Y
10
Median 5Y
9.9
Industry
10
Forward
5.8
vs History
74
vs Industry
44
Median 3Y
10
Median 5Y
11
Industry
12.9
Forward
9.4
vs History
66
vs Industry
46
Median 3Y
8.6
Median 5Y
8.5
Industry
10.7
vs History
50
vs Industry
38
Median 3Y
8.7
Median 5Y
9.6
Industry
15
vs History
59
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

SCHO Competitors Multiples
Schouw & Co A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Schouw & Co A/S
CSE:SCHO
13.9B DKK 0.4 14.6 9.7 9.7
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
225.7B CHF 2.5 20.7 14 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
89.4B USD 2.5 19.4 13 15.5
FR
Danone SA
PAR:BN
48.9B EUR 1.8 24.2 11.5 15.3
ZA
Tiger Brands Ltd
JSE:TBS
45.3B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
176.9B MYR 551.9 24 600.5 4 967 6 008.9
US
Kraft Heinz Co
NASDAQ:KHC
34.1B USD 1.3 12.4 8.2 9.7
US
Hershey Co
NYSE:HSY
33.8B USD 3 15.2 11.1 12.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.9B CHF 4.9 40 22.8 30.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.5B CNY 8.6 36.6 29.8 29.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Schouw & Co A/S
CSE:SCHO
Average EV/EBITDA: 19 163
9.7
23%
0.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
13
-1%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
MY
O
Ocb Bhd
KLSE:OCB
4 967
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.2
0%
N/A
US
Hershey Co
NYSE:HSY
11.1
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.8
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
17%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Schouw & Co A/S
CSE:SCHO
Average EV/EBIT: 32 443.4
9.7
6%
1.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
3%
5.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
15.3
7%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
MY
O
Ocb Bhd
KLSE:OCB
6 008.9
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.7
0%
N/A
US
Hershey Co
NYSE:HSY
12.8
-10%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.3
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
N/A N/A