T

Tallinna Kaubamaja Grupp AS
F:UE8

Watchlist Manager
Tallinna Kaubamaja Grupp AS
F:UE8
Watchlist
Price: 9.07 EUR -0.98%
Market Cap: 369.4m EUR

Relative Value

The Relative Value of one UE8 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.07 EUR, Tallinna Kaubamaja Grupp AS 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.

UE8 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
51
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
Forward
0.4
vs History
0
vs Industry
36
Median 3Y
12.5
Median 5Y
12.5
Industry
17.1
Forward
18.3
vs History
60
vs Industry
47
Median 3Y
5.3
Median 5Y
5
Industry
8.5
vs History
15
vs Industry
24
Median 3Y
13.1
Median 5Y
13.1
Industry
17.7
vs History
69
vs Industry
42
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
vs History
46
vs Industry
42
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
0.7
vs History
49
vs Industry
38
Median 3Y
2.4
Median 5Y
2.5
Industry
2.4
vs History
26
vs Industry
48
Median 3Y
6.2
Median 5Y
6.4
Industry
8.6
Forward
7.9
vs History
19
vs Industry
41
Median 3Y
10.2
Median 5Y
10.5
Industry
13.1
Forward
16.9
vs History
47
vs Industry
37
Median 3Y
8.9
Median 5Y
8.5
Industry
10
vs History
52
vs Industry
25
Median 3Y
15
Median 5Y
13.8
Industry
14.3
vs History
60
vs Industry
37
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

UE8 Competitors Multiples
Tallinna Kaubamaja Grupp AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
EE
Tallinna Kaubamaja Grupp AS
F:UE8
369.4m EUR 0.4 19.7 6.5 11.4
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
29.4B GBP 0.4 19.4 7.7 12.3
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.1B EUR 0.3 16.8 6.9 15.7
JP
Seven & i Holdings Co Ltd
TSE:3382
5.6T JPY 0.5 23.1 8.2 18.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 90.1 52.6 66
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
EE
T
Tallinna Kaubamaja Grupp AS
F:UE8
Average EV/EBITDA: 13.6
6.5
-6%
N/A
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
8.2
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
52.6
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
EE
T
Tallinna Kaubamaja Grupp AS
F:UE8
Average EV/EBIT: 22.8
11.4
-9%
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
15.7
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
66
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