C

Chapel Down Group PLC
LSE:CDGP

Watchlist Manager
Chapel Down Group PLC
LSE:CDGP
Watchlist
Price: 36.5 GBX Market Closed
Market Cap: 62.6m GBX

Relative Value

The Relative Value of one CDGP stock under the Base Case scenario is 45.98 GBX. Compared to the current market price of 36.5 GBX, Chapel Down Group PLC is Undervalued by 21%.

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.

CDGP Relative Value
Base Case
45.98 GBX
Undervaluation 21%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
15
Median 3Y
4.5
Median 5Y
4.5
Industry
1.7
Forward
2.9
vs History
vs Industry
8
Median 3Y
-31.6
Median 5Y
-31.6
Industry
18.4
Forward
41.1
vs History
vs Industry
Median 3Y
-49.8
Median 5Y
-49.8
Industry
12.2
vs History
vs Industry
Median 3Y
-108.9
Median 5Y
-108.9
Industry
20.2
vs History
81
vs Industry
42
Median 3Y
2.3
Median 5Y
2.3
Industry
2
vs History
77
vs Industry
12
Median 3Y
5.5
Median 5Y
5.5
Industry
1.9
Forward
3.8
vs History
74
vs Industry
17
Median 3Y
11.4
Median 5Y
11.4
Industry
4.9
vs History
59
vs Industry
2
Median 3Y
66.6
Median 5Y
66.6
Industry
11.3
Forward
18.5
vs History
59
vs Industry
2
Median 3Y
93.5
Median 5Y
93.5
Industry
14.8
Forward
30.4
vs History
vs Industry
Median 3Y
-53.1
Median 5Y
-53.1
Industry
13.4
vs History
vs Industry
Median 3Y
-23.8
Median 5Y
-23.8
Industry
21
vs History
74
vs Industry
40
Median 3Y
1.8
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

CDGP Competitors Multiples
Chapel Down Group 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
Chapel Down Group PLC
LSE:CDGP
62.6m GBP 3.6 -31.6 64.6 90.7
CN
Kweichow Moutai Co Ltd
SSE:600519
1.8T CNY 9.8 19.7 14.3 14.3
CN
Wuliangye Yibin Co Ltd
SZSE:000858
415.9B CNY 5.1 14.6 7.4 7.4
UK
Diageo PLC
LSE:DGE
36.2B GBP 1.8 15.4 9 12.5
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
215.4B CNY 5.7 17.5 13.1 13.1
US
Constellation Brands Inc
NYSE:STZ
25.7B USD 2.7 21 9.9 11.2
CN
Luzhou Laojiao Co Ltd
SZSE:000568
172B CNY 5.7 13.6 8.4 8.4
FR
Pernod Ricard SA
PAR:RI
18.8B EUR 1.7 11.5 8.4 9.5
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
94.3B CNY 4.8 45.6 23 23
US
Brown-Forman Corp
NYSE:BF.B
12.2B USD 3.1 15 11.4 12.3