M

Maeil Dairies Co Ltd
KOSDAQ:267980

Watchlist Manager
Maeil Dairies Co Ltd
KOSDAQ:267980
Watchlist
Price: 33 900 KRW -0.88%
Market Cap: 259.7B KRW
Section:
 

Relative Value

The Relative Value of one Maeil Dairies Co Ltd stock under the Base Case scenario is 66 408.47 KRW. Compared to the current market price of 33 900 KRW, Maeil Dairies Co Ltd is Undervalued by 49%.

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.

Relative Value
Base Case
66 408.47 KRW
Undervaluation 49%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

0.1
P/S
P/S
Price to Sales
0.1
vs History
95
vs Industry
91
Median 3Y
0.2
Median 5Y
0.2
Industry
1
Forward
0.1
More Details
5
P/E
P/E
Price to Earnings
5
vs History
98
vs Industry
65
Median 3Y
5.9
Median 5Y
7.2
Industry
16
Forward
3
More Details
3.7
P/OCF
P/OCF
Price to OCF
3.7
vs History
65
vs Industry
59
Median 3Y
3.3
Median 5Y
4.1
Industry
9.9
More Details
11.5
P/FCFE
P/FCFE
Price to FCFE
11.5
vs History
41
vs Industry
40
Median 3Y
9
Median 5Y
9
Industry
17.1
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
98
vs Industry
83
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
More Details
0.1
EV/S
EV/S
Enterprise Value to Sales
0.1
vs History
98
vs Industry
92
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1
Forward
0.1
More Details
0.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.2
vs History
98
vs Industry
90
Median 3Y
0.6
Median 5Y
0.7
Industry
4.7
More Details
1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1
vs History
98
vs Industry
73
Median 3Y
2.4
Median 5Y
3.3
Industry
10.1
More Details
1.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
1.8
vs History
98
vs Industry
67
Median 3Y
3.8
Median 5Y
5
Industry
13.3
Forward
1.1
More Details
1.6
EV/OCF
EV/OCF
Enterprise Value to OCF
1.6
vs History
88
vs Industry
63
Median 3Y
2.8
Median 5Y
3.7
Industry
11.4
More Details
3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
3
vs History
79
vs Industry
44
Median 3Y
4.3
Median 5Y
7.9
Industry
16
More Details
0.2
EV/IC
EV/IC
Enterprise Value to IC
0.2
vs History
98
vs Industry
85
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Maeil Dairies Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Maeil Dairies Co Ltd
KOSDAQ:267980
248.1B KRW 0.1 5 1 1.8
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
188.5B CHF 2.1 18.3 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
66.5B USD 1.8 18.8 14.9 19.5
ZA
Tiger Brands Ltd
JSE:TBS
58.3B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.2B EUR 1.8 26.2 11.3 15.3
CN
Muyuan Foods Co Ltd
SZSE:002714
275.9B CNY 1.8 12.4 12.7 12.7
US
Hershey Co
NYSE:HSY
36.5B USD 3.2 26.9 16.2 20.3
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41.1 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.6B CNY 7.9 32.3 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
M
Maeil Dairies Co Ltd
KOSDAQ:267980
Average EV/EBITDA: 20 740.5
1
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
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
14.9
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.3
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.2
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.