J Sainsbury PLC
DUS:SUY1

Watchlist Manager
J Sainsbury PLC Logo
J Sainsbury PLC
DUS:SUY1
Watchlist
Price: 3.42 EUR -0.58% Market Closed
Market Cap: 8.1B EUR

Relative Value

The Relative Value of one SUY1 stock under the Base Case scenario is 5.59 EUR. Compared to the current market price of 3.42 EUR, J Sainsbury PLC is Undervalued by 39%.

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.

SUY1 Relative Value
Base Case
5.59 EUR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
77
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
Forward
0.2
vs History
39
vs Industry
4
Median 3Y
31.4
Median 5Y
25
Industry
17.3
Forward
12.5
vs History
26
vs Industry
54
Median 3Y
3.3
Median 5Y
3.2
Industry
8.5
vs History
39
vs Industry
19
Median 3Y
22.4
Median 5Y
18.4
Industry
17.8
vs History
3
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.7
vs History
80
vs Industry
67
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.3
vs History
47
vs Industry
24
Median 3Y
4.2
Median 5Y
4.3
Industry
2.4
vs History
69
vs Industry
57
Median 3Y
4.6
Median 5Y
4.6
Industry
8.6
Forward
4.5
vs History
66
vs Industry
41
Median 3Y
9.9
Median 5Y
10.1
Industry
13
Forward
9.5
vs History
58
vs Industry
43
Median 3Y
5.3
Median 5Y
5.3
Industry
9.9
vs History
57
vs Industry
22
Median 3Y
20.2
Median 5Y
9.8
Industry
14.1
vs History
4
vs Industry
69
Median 3Y
0.6
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

SUY1 Competitors Multiples
J Sainsbury PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
J Sainsbury PLC
DUS:SUY1
6.9B EUR 0.2 28.7 4.4 9.6
ZA
Shoprite Holdings Ltd
JSE:SHP
147.2B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
68.4B CAD 1.1 27.8 12.8 19.3
CA
Alimentation Couche-Tard Inc
TSX:ATD
66.4B CAD 0.7 18.6 9.9 15.4
US
Kroger Co
NYSE:KR
46.1B USD 0.3 18 8 14.8
UK
Tesco PLC
LSE:TSCO
28.3B GBP 0.4 17.4 7.6 11.9
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.5B EUR 0.3 17 6.4 14.7
JP
Seven & i Holdings Co Ltd
TSE:3382
5.1T JPY 0.4 25.5 6.9 16.3
IN
Avenue Supermarts Ltd
NSE:DMART
2.8T INR 4.6 104.8 62.6 77.5
ZA
Pick N Pay Stores Ltd
JSE:PIK
28.1B Zac 0 0 0 0
AU
Woolworths Group Ltd
ASX:WOW
39.5B AUD 0.6 24.3 17.4 17.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
J Sainsbury PLC
DUS:SUY1
Average EV/EBITDA: 15.1
4.4
3%
1.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
10%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.8
6%
2.1
CA
Alimentation Couche-Tard Inc
TSX:ATD
9.9
7%
1.4
US
Kroger Co
NYSE:KR
8
8%
1
UK
Tesco PLC
LSE:TSCO
7.6
2%
3.8
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.4
7%
0.9
JP
Seven & i Holdings Co Ltd
TSE:3382
6.9
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
62.6
20%
3.1
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
9%
N/A
AU
Woolworths Group Ltd
ASX:WOW
17.4
60%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
J Sainsbury PLC
DUS:SUY1
Average EV/EBIT: 21.9
9.6
4%
2.4
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
12%
N/A
CA
Loblaw Companies Ltd
TSX:L
19.3
12%
1.6
CA
Alimentation Couche-Tard Inc
TSX:ATD
15.4
9%
1.7
US
Kroger Co
NYSE:KR
14.8
10%
1.5
UK
Tesco PLC
LSE:TSCO
11.9
3%
4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
14.7
14%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
16.3
N/A N/A
IN
Avenue Supermarts Ltd
NSE:DMART
77.5
20%
3.9
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
35%
N/A
AU
Woolworths Group Ltd
ASX:WOW
17.4
30%
0.6