Hellofresh SE
F:HFG

Watchlist Manager
Hellofresh SE Logo
Hellofresh SE
F:HFG
Watchlist
Price: 5.728 EUR -1.24% Market Closed
Market Cap: 988.1m EUR

Relative Value

The Relative Value of one HFG stock under the Base Case scenario is hidden EUR. Compared to the current market price of 5.728 EUR, Hellofresh SE is hidden .

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.

HFG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
76
Median 3Y
0.3
Median 5Y
0.5
Industry
0.6
Forward
0.1
vs History
vs Industry
7
Median 3Y
-5.7
Median 5Y
31.2
Industry
17.1
Forward
24
vs History
98
vs Industry
49
Median 3Y
6.4
Median 5Y
11.4
Industry
8.5
vs History
42
vs Industry
28
Median 3Y
-15.3
Median 5Y
10.8
Industry
17.7
vs History
88
vs Industry
42
Median 3Y
2.1
Median 5Y
3.8
Industry
1.7
vs History
93
vs Industry
82
Median 3Y
0.3
Median 5Y
0.5
Industry
0.7
Forward
0.2
vs History
93
vs Industry
89
Median 3Y
0.4
Median 5Y
0.8
Industry
2.4
vs History
98
vs Industry
58
Median 3Y
5.7
Median 5Y
10.6
Industry
8.6
Forward
2.8
vs History
vs Industry
7
Median 3Y
17.1
Median 5Y
21.7
Industry
13.1
Forward
18.6
vs History
96
vs Industry
58
Median 3Y
6
Median 5Y
11.7
Industry
10
vs History
69
vs Industry
23
Median 3Y
6.4
Median 5Y
18.1
Industry
14.3
vs History
92
vs Industry
54
Median 3Y
1.3
Median 5Y
2.6
Industry
1.1

Multiples Across Competitors

HFG Competitors Multiples
Hellofresh SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Hellofresh SE
F:HFG
869.3m EUR 0.1 -4.6 3.6 -6.9
ZA
Shoprite Holdings Ltd
JSE:SHP
147.8B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
73.9B CAD 1.2 29.9 12.4 20.3
CA
Alimentation Couche-Tard Inc
TSX:ATD
69B CAD 0.7 19.4 10.2 16.2
US
Kroger Co
NYSE:KR
40.6B USD 0.3 52.5 10.7 33.9
UK
Tesco PLC
LSE:TSCO
29.5B GBP 0.4 19.3 7.7 12.3
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.2B EUR 0.3 16.8 6.9 15.8
JP
Seven & i Holdings Co Ltd
TSE:3382
5.6T JPY 0.5 23 8.1 18.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 90.2 52.7 66.1
CA
George Weston Ltd
TSX:WN
36.6B CAD 0.6 24.7 7.1 10.5
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.3B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
DE
Hellofresh SE
F:HFG
Average P/E: 34.5
Negative Multiple: -4.6
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
14%
N/A
CA
Loblaw Companies Ltd
TSX:L
29.9
17%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
19.4
11%
1.8
US
Kroger Co
NYSE:KR
52.5
13%
4
UK
Tesco PLC
LSE:TSCO
19.3
11%
1.8
NL
Koninklijke Ahold Delhaize NV
AEX:AD
16.8
16%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
23
24%
1
IN
Avenue Supermarts Ltd
NSE:DMART
90.2
19%
4.7
CA
George Weston Ltd
TSX:WN
24.7
18%
1.4
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Hellofresh SE
F:HFG
Average EV/EBITDA: 13.3
3.6
2%
1.8
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.4
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.2
7%
1.5
US
Kroger Co
NYSE:KR
10.7
7%
1.5
UK
Tesco PLC
LSE:TSCO
7.7
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
8.1
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
52.7
19%
2.8
CA
George Weston Ltd
TSX:WN
7.1
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Hellofresh SE
F:HFG
Average EV/EBIT: 24.2
Negative Multiple: -6.9
286%
N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.3
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.2
8%
2
US
Kroger Co
NYSE:KR
33.9
10%
3.4
UK
Tesco PLC
LSE:TSCO
12.3
3%
4.1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.8
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
66.1
20%
3.3
CA
George Weston Ltd
TSX:WN
10.5
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A