Relative Value

The Relative Value of one MPQ stock under the Base Case scenario is hidden EUR. Compared to the current market price of 6.3 EUR, Mhp 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.

MPQ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
84
Median 3Y
0.1
Median 5Y
0.2
Industry
1
vs History
25
vs Industry
62
Median 3Y
2.9
Median 5Y
2.5
Industry
16.1
vs History
44
vs Industry
66
Median 3Y
1.5
Median 5Y
2.2
Industry
10
vs History
4
vs Industry
20
Median 3Y
-3.5
Median 5Y
-3.8
Industry
17.1
vs History
26
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
vs History
69
vs Industry
60
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
vs History
69
vs Industry
58
Median 3Y
2.4
Median 5Y
2.6
Industry
4.8
vs History
55
vs Industry
65
Median 3Y
3
Median 5Y
3.4
Industry
10
vs History
34
vs Industry
58
Median 3Y
4.3
Median 5Y
5.3
Industry
13.2
vs History
66
vs Industry
50
Median 3Y
5.2
Median 5Y
8
Industry
11.4
vs History
14
vs Industry
8
Median 3Y
6.3
Median 5Y
6.2
Industry
16.1
vs History
84
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

MPQ Competitors Multiples
Mhp 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
UA
Mhp Se
F:MPQ
770.7m EUR 0.2 3.7 3.2 5.7
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
196.9B CHF 2.2 19.1 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
70.5B USD 1.9 20 15.6 20.4
FR
Danone SA
PAR:BN
49.5B EUR 1.8 26.9 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
57.3B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
37.5B USD 3.3 27.6 16.6 20.8
CN
Muyuan Foods Co Ltd
SZSE:002714
262.9B CNY 1.7 11.8 12.2 12.2
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
218.6B CNY 7.8 31.9 29.1 29.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UA
Mhp Se
F:MPQ
Average EV/EBITDA: 20 740.9
3.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-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
16.6
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
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
29.1
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UA
Mhp Se
F:MPQ
Average EV/EBIT: 35 381.9
5.7
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
15.9
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-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
20.8
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
11%
2.6