F

FRoSTA AG
F:NLM

Watchlist Manager
FRoSTA AG
F:NLM
Watchlist
Price: 90.8 EUR -0.22%
Market Cap: 618.3m EUR

Relative Value

The Relative Value of one NLM stock under the Base Case scenario is hidden EUR. Compared to the current market price of 90.8 EUR, FRoSTA AG 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.

NLM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
49
Median 3Y
0.7
Median 5Y
0.8
Industry
1
Forward
0.9
vs History
53
vs Industry
38
Median 3Y
13.6
Median 5Y
15.2
Industry
16
Forward
12.8
vs History
55
vs Industry
49
Median 3Y
6.8
Median 5Y
9.1
Industry
9.9
vs History
66
vs Industry
45
Median 3Y
11.3
Median 5Y
20.4
Industry
17.1
vs History
41
vs Industry
27
Median 3Y
2
Median 5Y
2.2
Industry
1.5
vs History
41
vs Industry
58
Median 3Y
0.7
Median 5Y
0.8
Industry
1.1
Forward
0.8
vs History
57
vs Industry
78
Median 3Y
1.7
Median 5Y
1.8
Industry
4.7
vs History
57
vs Industry
50
Median 3Y
6.3
Median 5Y
7.3
Industry
10.1
Forward
5.9
vs History
68
vs Industry
45
Median 3Y
8.8
Median 5Y
10.3
Industry
13.3
Forward
7.8
vs History
57
vs Industry
55
Median 3Y
5.5
Median 5Y
8.3
Industry
11.4
vs History
57
vs Industry
45
Median 3Y
6.7
Median 5Y
10.1
Industry
16
vs History
23
vs Industry
25
Median 3Y
1.5
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

NLM Competitors Multiples
FRoSTA AG 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
FRoSTA AG
F:NLM
618.4m EUR 1 14.7 6.6 8.9
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
194.6B CHF 2.1 18.9 12.7 15.8
US
Mondelez International Inc
NASDAQ:MDLZ
69.2B USD 1.8 19.6 15.4 20.1
ZA
Tiger Brands Ltd
JSE:TBS
57.7B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.3B EUR 1.8 26.3 11.4 15.3
CN
Muyuan Foods Co Ltd
SZSE:002714
276.3B CNY 1.8 12.5 12.7 12.7
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.6B CHF 4.7 41.4 24.1 32.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.6B CNY 7.7 31.6 28.8 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
F
FRoSTA AG
F:NLM
Average EV/EBITDA: 20 741.2
6.6
9%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.7
1%
12.7
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
F
FRoSTA AG
F:NLM
Average EV/EBIT: 35 382.1
8.9
11%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.8
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.1
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.3
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.8
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
11%
2.6