Binggrae Co Ltd
KRX:005180

Watchlist Manager
Binggrae Co Ltd Logo
Binggrae Co Ltd
KRX:005180
Watchlist
Price: 96 800 KRW 5.45%
Market Cap: 953.5B KRW

Relative Value

The Relative Value of one Binggrae Co Ltd stock under the Base Case scenario is 78 917.49 KRW. Compared to the current market price of 96 800 KRW, Binggrae Co Ltd is Overvalued by 18%.

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
78 917.49 KRW
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
57
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.6
vs History
46
vs Industry
54
Median 3Y
7
Median 5Y
9.2
Industry
16
Forward
8
vs History
38
vs Industry
48
Median 3Y
4.4
Median 5Y
6.3
Industry
9.6
vs History
36
vs Industry
40
Median 3Y
7.9
Median 5Y
8.5
Industry
17
vs History
1
vs Industry
48
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
vs History
3
vs Industry
69
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.5
vs History
3
vs Industry
78
Median 3Y
1.1
Median 5Y
1.2
Industry
4.6
vs History
31
vs Industry
66
Median 3Y
3.3
Median 5Y
3.5
Industry
9.9
Forward
3.7
vs History
57
vs Industry
60
Median 3Y
5.9
Median 5Y
6.8
Industry
12.9
Forward
5.5
vs History
33
vs Industry
57
Median 3Y
3.8
Median 5Y
4.3
Industry
10.8
vs History
22
vs Industry
32
Median 3Y
9.6
Median 5Y
9.6
Industry
15
vs History
0
vs Industry
42
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Binggrae Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Binggrae Co Ltd
KRX:005180
953.5B KRW 0.7 9.2 4 6
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
224B CHF 2.5 20.6 14 17.2
CH
Aryzta AG
SIX:ARYN
81.3B CHF 39.7 870.9 273.9 462.6
US
Mondelez International Inc
NASDAQ:MDLZ
88.6B USD 2.4 19.2 12.9 15.4
FR
Danone SA
PAR:BN
47.8B EUR 1.7 23.7 11.3 15
ZA
Tiger Brands Ltd
JSE:TBS
46.6B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
34.5B USD 3.2 20.9 13.8 16.6
US
Kraft Heinz Co
NASDAQ:KHC
34B USD 1.3 12.8 8.4 9.9
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.2B CHF 5 40.5 23.1 30.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
236.3B CNY 8.6 35.7 29.2 29.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Binggrae Co Ltd
KRX:005180
Average EV/EBITDA: 18 693.3
4
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
14
4%
3.5
CH
Aryzta AG
SIX:ARYN
273.9
5%
54.8
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-1%
N/A
FR
Danone SA
PAR:BN
11.3
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Hershey Co
NYSE:HSY
13.8
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.1
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.2
17%
1.7