Relative Value

The Relative Value of one LDE stock under the Base Case scenario is 7.62 EUR. Compared to the current market price of 6.7 EUR, Landec Corp is Undervalued by 12%.

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.

LDE Relative Value
Base Case
7.62 EUR
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
27
Median 3Y
1.8
Median 5Y
1.9
Industry
0.9
Forward
2
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-4.7
Industry
16.1
Forward
-5.8
vs History
6
vs Industry
0
Median 3Y
-10.5
Median 5Y
-11.3
Industry
9.4
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-8.3
Industry
16.8
vs History
12
vs Industry
14
Median 3Y
4
Median 5Y
3.1
Industry
1.4
vs History
42
vs Industry
19
Median 3Y
2.5
Median 5Y
2.7
Industry
1.1
Forward
2.9
vs History
61
vs Industry
29
Median 3Y
8.3
Median 5Y
10.2
Industry
4.6
vs History
vs Industry
2
Median 3Y
-25.2
Median 5Y
22.4
Industry
9.9
Forward
19.2
vs History
vs Industry
Median 3Y
-24
Median 5Y
-21.7
Industry
13.1
Forward
-95.6
vs History
6
vs Industry
0
Median 3Y
-14.3
Median 5Y
-14.8
Industry
10.5
vs History
vs Industry
Median 3Y
-9.1
Median 5Y
-13.6
Industry
14.4
vs History
6
vs Industry
32
Median 3Y
1.4
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

LDE Competitors Multiples
Landec Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Landec Corp
F:LDE
222.5m EUR 2 -5.3 -3 922.8 -45
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
203.5B CHF 2.2 18.7 12.9 15.8
US
Mondelez International Inc
NASDAQ:MDLZ
89.3B USD 2.4 24.8 17.8 22.9
FR
Danone SA
PAR:BN
44.5B EUR 1.6 22.1 10.6 14.1
ZA
Tiger Brands Ltd
JSE:TBS
47.8B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
180.1B MYR 547.8 42 424.1 7 349.7 9 707.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.2B CHF 5.5 44.8 25.6 33.9
US
Hershey Co
NYSE:HSY
35.8B USD 3.3 21.7 14.2 17.1
CN
Muyuan Foods Co Ltd
SZSE:002714
238.1B CNY 1.6 9.7 10.2 10.2
US
Kraft Heinz Co
NASDAQ:KHC
31.8B USD 1.2 12 8 9.5
P/E Multiple
Earnings Growth PEG
US
Landec Corp
F:LDE
Average P/E: 64 814.5
Negative Multiple: -5.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.7
7%
2.7
US
Mondelez International Inc
NASDAQ:MDLZ
24.8
1%
24.8
FR
Danone SA
PAR:BN
22.1
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
MY
O
Ocb Bhd
KLSE:OCB
42 424.1
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
44.8
10%
4.5
US
Hershey Co
NYSE:HSY
21.7
-11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.7
20%
0.5
US
Kraft Heinz Co
NASDAQ:KHC
12
7%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Landec Corp
F:LDE
Average EV/EBITDA: 21 554.6
Negative Multiple: -3 922.8
162%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.9
3%
4.3
US
Mondelez International Inc
NASDAQ:MDLZ
17.8
-1%
N/A
FR
Danone SA
PAR:BN
10.6
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
MY
O
Ocb Bhd
KLSE:OCB
7 349.7
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.6
8%
3.2
US
Hershey Co
NYSE:HSY
14.2
-8%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.2
33%
0.3
US
Kraft Heinz Co
NASDAQ:KHC
8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Landec Corp
F:LDE
Average EV/EBIT: 36 457.3
Negative Multiple: -45
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.8
2%
7.9
US
Mondelez International Inc
NASDAQ:MDLZ
22.9
-2%
N/A
FR
Danone SA
PAR:BN
14.1
6%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
MY
O
Ocb Bhd
KLSE:OCB
9 707.5
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.9
9%
3.8
US
Hershey Co
NYSE:HSY
17.1
-10%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.2
18%
0.6
US
Kraft Heinz Co
NASDAQ:KHC
9.5
-1%
N/A