Cake Box Holdings PLC
LSE:CBOX

Watchlist Manager
Cake Box Holdings PLC Logo
Cake Box Holdings PLC
LSE:CBOX
Watchlist
Price: 206.5 GBX Market Closed
Market Cap: 90.9m GBX

Relative Value

The Relative Value of one CBOX stock under the Base Case scenario is hidden GBX. Compared to the current market price of 206.5 GBX, Cake Box Holdings PLC 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.

CBOX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
15
Median 3Y
1.8
Median 5Y
1.9
Industry
0.6
Forward
1.4
vs History
26
vs Industry
36
Median 3Y
15
Median 5Y
15.4
Industry
17
Forward
14.3
vs History
46
vs Industry
25
Median 3Y
11.2
Median 5Y
12.3
Industry
8.6
vs History
vs Industry
17
Median 3Y
15.9
Median 5Y
18.4
Industry
17.3
vs History
58
vs Industry
16
Median 3Y
3.5
Median 5Y
3.7
Industry
1.7
vs History
42
vs Industry
17
Median 3Y
1.8
Median 5Y
1.9
Industry
0.7
Forward
1.7
vs History
47
vs Industry
30
Median 3Y
3.4
Median 5Y
3.7
Industry
2.3
vs History
33
vs Industry
35
Median 3Y
8.9
Median 5Y
9.1
Industry
8.5
Forward
8.4
vs History
25
vs Industry
41
Median 3Y
10.5
Median 5Y
10.7
Industry
13.2
Forward
11.9
vs History
34
vs Industry
29
Median 3Y
10.2
Median 5Y
12.2
Industry
10.1
vs History
vs Industry
23
Median 3Y
12.1
Median 5Y
13.8
Industry
14.4
vs History
85
vs Industry
10
Median 3Y
3.2
Median 5Y
3.6
Industry
1.1

Multiples Across Competitors

CBOX Competitors Multiples
Cake Box Holdings PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cake Box Holdings PLC
LSE:CBOX
90.9m GBP 1.7 21.4 11.7 14.9
ZA
Shoprite Holdings Ltd
JSE:SHP
150.5B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.8B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.1B CAD 0.7 19.2 10.1 16.1
US
Kroger Co
NYSE:KR
41.6B USD 0.3 15.4 7.3 13.4
UK
Tesco PLC
LSE:TSCO
30.5B GBP 0.4 20 7.9 12.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.6B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.4 21.3 7.7 17.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4 94.1 54.9 69
CA
George Weston Ltd
TSX:WN
37.2B CAD 0.6 25.1 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
26.3B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Cake Box Holdings PLC
LSE:CBOX
Average EV/EBITDA: 14
11.7
20%
0.6
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.1
7%
1.4
US
Kroger Co
NYSE:KR
7.3
7%
1
UK
Tesco PLC
LSE:TSCO
7.9
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
7.7
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
54.9
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Cake Box Holdings PLC
LSE:CBOX
Average EV/EBIT: 21.2
14.9
11%
1.4
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
9%
1.8
US
Kroger Co
NYSE:KR
13.4
10%
1.3
UK
Tesco PLC
LSE:TSCO
12.7
3%
4.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
69
20%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A