BAG Relative Valuation - A G Barr PLC

Watchlist Manager

Watchlist

Price: 624 GBX -0.32% Market Closed

Market Cap: £699.1m

	A G Barr PLC LSE:BAG	UK
H	Harbin Sayyas Windows Co Ltd SZSE:301227	CN
A	Abans Holdings Ltd NSE:AHL	IN

Relative Value

The Relative Value of one BAG stock under the Base Case scenario is 530.03 GBX. Compared to the current market price of 624 GBX, A G Barr PLC is Overvalued by 15%.

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.

What is Relative Valuation?

How is Relative Value calculated?

BAG Relative Value

Base Case

Overvaluation 15%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK	A G Barr PLC LSE:BAG	701.3m GBP	1.6	14.4	8.9	10.6
US	Coca-Cola Co NYSE:KO	323.1B USD	6.7	24.7	22.1	23.6
US	PepsiCo Inc NASDAQ:PEP	206.3B USD	2.2	25	13	16
MX	Fomento Economico Mexicano SAB de CV NYSE:FMX	184.1B USD	3.8	164.1	28.5	46.6
US	Monster Beverage Corp NASDAQ:MNST	72.3B USD	8.7	38	27.5	28.8
CN	Nongfu Spring Co Ltd HKEX:9633	479.8B HKD	8.7	30	18.3	21.5
UK	Coca-Cola Europacific Partners PLC NASDAQ:CCEP	41.6B USD	1.7	18.2	12.3	16.6
US	Keurig Dr Pepper Inc NASDAQ:KDP	36.1B USD	2.2	17.3	11.8	13.7
CH	Coca Cola HBC AG LSE:CCH	15.3B GBP	1.5	19	10.3	13.6
MX	Coca-Cola Femsa SAB de CV NYSE:KOF	19.7B USD	1.2	14.3	6.8	9
MX	Arca Continental SAB de CV BMV:AC	325.8B MXN	1.3	16.5	6.7	8.4

			Revenue Growth	P/S to Growth
UK	A G Barr PLC LSE:BAG	Average P/S: 3.6 1.6	5%	0.3
US	Coca-Cola Co NYSE:KO	6.7	4%	1.7
US	PepsiCo Inc NASDAQ:PEP	2.2	4%	0.5
MX	Fomento Economico Mexicano SAB de CV NYSE:FMX	3.8	9%	0.4
US	Monster Beverage Corp NASDAQ:MNST	8.7	10%	0.9
CN	Nongfu Spring Co Ltd HKEX:9633	8.7	15%	0.6
UK	Coca-Cola Europacific Partners PLC NASDAQ:CCEP	1.7	4%	0.4
US	Keurig Dr Pepper Inc NASDAQ:KDP	2.2	23%	0.1
CH	Coca Cola HBC AG LSE:CCH	1.5	9%	0.2
MX	Coca-Cola Femsa SAB de CV NYSE:KOF	1.2	8%	0.1
MX	Arca Continental SAB de CV BMV:AC	1.3	6%	0.2

			Earnings Growth	PEG
UK	A G Barr PLC LSE:BAG	Average P/E: 34.7 14.4	13%	1.1
US	Coca-Cola Co NYSE:KO	24.7	8%	3.1
US	PepsiCo Inc NASDAQ:PEP	25	18%	1.4
MX	Fomento Economico Mexicano SAB de CV NYSE:FMX	164.1	3%	54.7
US	Monster Beverage Corp NASDAQ:MNST	38	14%	2.7
CN	Nongfu Spring Co Ltd HKEX:9633	30	18%	1.7
UK	Coca-Cola Europacific Partners PLC NASDAQ:CCEP	18.2	8%	2.3
US	Keurig Dr Pepper Inc NASDAQ:KDP	17.3	21%	0.8
CH	Coca Cola HBC AG LSE:CCH	19	11%	1.7
MX	Coca-Cola Femsa SAB de CV NYSE:KOF	14.3	-49%	N/A
MX	Arca Continental SAB de CV BMV:AC	16.5	8%	2.1

			EBITDA Growth	EV/EBITDA to Growth
UK	A G Barr PLC LSE:BAG	Average EV/EBITDA: 15.1 8.9	13%	0.7
US	Coca-Cola Co NYSE:KO	22.1	8%	2.8
US	PepsiCo Inc NASDAQ:PEP	13	6%	2.2
MX	Fomento Economico Mexicano SAB de CV NYSE:FMX	28.5	12%	2.4
US	Monster Beverage Corp NASDAQ:MNST	27.5	12%	2.3
CN	Nongfu Spring Co Ltd HKEX:9633	18.3	18%	1
UK	Coca-Cola Europacific Partners PLC NASDAQ:CCEP	12.3	8%	1.5
US	Keurig Dr Pepper Inc NASDAQ:KDP	11.8	22%	0.5
CH	Coca Cola HBC AG LSE:CCH	10.3	12%	0.9
MX	Coca-Cola Femsa SAB de CV NYSE:KOF	6.8	9%	0.8
MX	Arca Continental SAB de CV BMV:AC	6.7	7%	1

			EBIT Growth	EV/EBIT to Growth
UK	A G Barr PLC LSE:BAG	Average EV/EBIT: 19 10.6	13%	0.8
US	Coca-Cola Co NYSE:KO	23.6	8%	3
US	PepsiCo Inc NASDAQ:PEP	16	7%	2.3
MX	Fomento Economico Mexicano SAB de CV NYSE:FMX	46.6	14%	3.3
US	Monster Beverage Corp NASDAQ:MNST	28.8	13%	2.2
CN	Nongfu Spring Co Ltd HKEX:9633	21.5	17%	1.3
UK	Coca-Cola Europacific Partners PLC NASDAQ:CCEP	16.6	9%	1.8
US	Keurig Dr Pepper Inc NASDAQ:KDP	13.7	21%	0.7
CH	Coca Cola HBC AG LSE:CCH	13.6	11%	1.2
MX	Coca-Cola Femsa SAB de CV NYSE:KOF	9	8%	1.1
MX	Arca Continental SAB de CV BMV:AC	8.4	7%	1.2

A G Barr PLC
LSE:BAG

Relative Value

Valuation Multiples

Multiples Across Competitors

BAG Competitors Multiples
A G Barr PLC Competitors

See Also

Company

Help

Tools

Stocks

A G Barr PLC LSE:BAG

Relative Value

Valuation Multiples

Multiples Across Competitors

BAG Competitors Multiples A G Barr PLC Competitors

See Also

Company

Help

Tools

Stocks

A G Barr PLC
LSE:BAG

BAG Competitors Multiples
A G Barr PLC Competitors