T

Thorne Healthtech Inc
F:F7G

Watchlist Manager
Thorne Healthtech Inc
F:F7G
Watchlist
Price: 9.65 EUR -3.02% Market Closed
Market Cap: 521.5m EUR

Relative Value

The Relative Value of one F7G stock under the Base Case scenario is 18.86 EUR. Compared to the current market price of 9.65 EUR, Thorne Healthtech Inc is Undervalued by 49%.

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.

F7G Relative Value
Base Case
18.86 EUR
Undervaluation 49%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Multiples Across Competitors

F7G Competitors Multiples
Thorne Healthtech Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Thorne Healthtech Inc
F:F7G
537.7m EUR 1.5 10.4 8.6 8.6
FR
L'Oreal SA
PAR:OR
206.4B EUR 4.7 33.7 19.1 23.2
UK
Unilever PLC
LSE:ULVR
118.1B GBP 0 0.2 0 0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.8 52 37.8 41.8
UK
HALEON PLC
LSE:HLN
34B GBP 0 0.2 0 0
US
Estee Lauder Companies Inc
NYSE:EL
43.1B USD 3 -46.3 23.1 38.2
DE
Beiersdorf AG
XETRA:BEI
21.8B EUR 2.2 24.6 12.2 15.6
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.2 11 16.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.6 69.8 43.7 47.9
IN
Dabur India Ltd
NSE:DABUR
931.8B INR 7.4 52.3 38.2 47.4
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
US
T
Thorne Healthtech Inc
F:F7G
Average P/E: 29.6
10.4
N/A N/A
FR
L'Oreal SA
PAR:OR
33.7
8%
4.2
UK
Unilever PLC
LSE:ULVR
0.2
15%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
52
8%
6.5
UK
HALEON PLC
LSE:HLN
0.2
12%
0
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -46.3 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.6
8%
3.1
JP
Kao Corp
TSE:4452
23.2
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.8
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
52.3
12%
4.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
T
Thorne Healthtech Inc
F:F7G
Average EV/EBITDA: 19.4
8.6
N/A N/A
FR
L'Oreal SA
PAR:OR
19.1
5%
3.8
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.8
8%
4.7
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
23.1
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.2
-1%
N/A
JP
Kao Corp
TSE:4452
11
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.7
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
38.2
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
T
Thorne Healthtech Inc
F:F7G
Average EV/EBIT: 24
8.6
N/A N/A
FR
L'Oreal SA
PAR:OR
23.2
6%
3.9
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.8
9%
4.6
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
38.2
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.6
-2%
N/A
JP
Kao Corp
TSE:4452
16.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.9
13%
3.7
IN
Dabur India Ltd
NSE:DABUR
47.4
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A