Mayora Indah Tbk PT
F:D7V

Watchlist Manager
Mayora Indah Tbk PT Logo
Mayora Indah Tbk PT
F:D7V
Watchlist
Price: 0.0975 EUR -2.5% Market Closed
Market Cap: 2.2B EUR

Relative Value

The Relative Value of one D7V stock under the Base Case scenario is 0.1492 EUR. Compared to the current market price of 0.0975 EUR, Mayora Indah Tbk PT is Undervalued by 35%.

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.

D7V Relative Value
Base Case
0.1492 EUR
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
35
Median 3Y
1.7
Median 5Y
1.8
Industry
1
Forward
1.2
vs History
85
vs Industry
36
Median 3Y
19.5
Median 5Y
22.9
Industry
16
Forward
16.8
vs History
41
vs Industry
23
Median 3Y
13.2
Median 5Y
16.1
Industry
9.8
vs History
53
vs Industry
17
Median 3Y
45.7
Median 5Y
45.7
Industry
16.6
vs History
95
vs Industry
19
Median 3Y
3.7
Median 5Y
3.8
Industry
1.5
vs History
85
vs Industry
36
Median 3Y
1.7
Median 5Y
1.7
Industry
1.1
Forward
1.3
vs History
65
vs Industry
35
Median 3Y
6.7
Median 5Y
6.6
Industry
4.7
vs History
74
vs Industry
29
Median 3Y
15
Median 5Y
16.6
Industry
9.9
Forward
10.2
vs History
74
vs Industry
36
Median 3Y
15
Median 5Y
16.6
Industry
13.1
Forward
13.2
vs History
38
vs Industry
26
Median 3Y
13
Median 5Y
16.1
Industry
11.2
vs History
15
vs Industry
14
Median 3Y
20.2
Median 5Y
22.6
Industry
15.7
vs History
92
vs Industry
19
Median 3Y
3
Median 5Y
3
Industry
1.1

Multiples Across Competitors

D7V Competitors Multiples
Mayora Indah Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Mayora Indah Tbk PT
F:D7V
47.7T EUR 1.3 16.7 14.3 14.3
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
198.4B CHF 2.2 19.3 12.9 16
US
Mondelez International Inc
NASDAQ:MDLZ
69.6B USD 1.8 19.7 15.4 20.2
FR
Danone SA
PAR:BN
49.5B EUR 1.8 26.9 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
56.3B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
38.2B USD 3.3 28.1 16.9 21.1
CN
Muyuan Foods Co Ltd
SZSE:002714
268B CNY 1.8 12.1 12.4 12.4
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.9B CHF 4.7 41.8 24.3 33.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
215.8B CNY 7.7 31.5 28.7 28.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Mayora Indah Tbk PT
F:D7V
Average EV/EBITDA: 20 742.1
14.3
19%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.9
1%
12.9
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
16.9
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.7
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Mayora Indah Tbk PT
F:D7V
Average EV/EBIT: 35 382.9
14.3
11%
1.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.2
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
21.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.2
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.7
11%
2.6