Beyond Meat Inc
NASDAQ:BYND

Watchlist Manager
Beyond Meat Inc Logo
Beyond Meat Inc
NASDAQ:BYND
Watchlist
Price: 3.97 USD 9.37% Market Closed
Market Cap: 258.8m USD
Have any thoughts about
Beyond Meat Inc?
Write Note

Relative Value

The Relative Value of one BYND stock under the Base Case scenario is 12.05 USD. Compared to the current market price of 3.97 USD, Beyond Meat Inc is Undervalued by 67%.

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.

BYND Relative Value
Base Case
12.05 USD
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
38
Median 3Y
2.1
Median 5Y
3.5
Industry
1
Forward
0.8
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-6.3
Industry
16.3
Forward
-1.9
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-5.9
Industry
9.5
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.8
Industry
16.7
vs History
vs Industry
54
Median 3Y
-0.9
Median 5Y
10.1
Industry
1.5
vs History
85
vs Industry
11
Median 3Y
4.5
Median 5Y
5.7
Industry
1.1
Forward
3.9
vs History
vs Industry
22
Median 3Y
-24.1
Median 5Y
29
Industry
4.7
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.5
Industry
10.1
Forward
-13.3
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-5.9
Industry
13.2
Forward
-9.1
vs History
vs Industry
Median 3Y
-11.7
Median 5Y
-15
Industry
10.8
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-13.5
Industry
15
vs History
79
vs Industry
16
Median 3Y
2.8
Median 5Y
3.3
Industry
1.1

Multiples Across Competitors

BYND Competitors Multiples
Beyond Meat Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Beyond Meat Inc
NASDAQ:BYND
258.7m USD 0.8 -1 -5.5 -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
189.4B CHF 2.1 16.9 12.3 15
US
Mondelez International Inc
NASDAQ:MDLZ
75.7B USD 2.1 19.8 12.3 14.8
ZA
Tiger Brands Ltd
JSE:TBS
43.4B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.3B EUR 1.5 41.2 9.4 13.8
ZA
Avi Ltd
JSE:AVI
34.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.7B USD 1.3 25.4 8.4 9.9
US
General Mills Inc
NYSE:GIS
32.2B USD 1.6 12.4 10 11.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
236B CNY 9.2 39.4 33.5 33.5
US
Hershey Co
NYSE:HSY
30.7B USD 2.8 17.3 11.6 13.6
P/E Multiple
Earnings Growth PEG
US
Beyond Meat Inc
NASDAQ:BYND
Average P/E: 67 615.7
Negative Multiple: -1
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
16.9
6%
2.8
US
Mondelez International Inc
NASDAQ:MDLZ
19.8
2%
9.9
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
FR
Danone SA
PAR:BN
41.2
46%
0.9
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
25.4
11%
2.3
US
General Mills Inc
NYSE:GIS
12.4
4%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
39.4
12%
3.3
US
Hershey Co
NYSE:HSY
17.3
-1%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Beyond Meat Inc
NASDAQ:BYND
Average EV/EBITDA: 23 330
Negative Multiple: -5.5
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
12.3
2%
6.2
US
Mondelez International Inc
NASDAQ:MDLZ
12.3
6%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
FR
Danone SA
PAR:BN
9.4
1%
9.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
2%
4.2
US
General Mills Inc
NYSE:GIS
10
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
33.5
18%
1.9
US
Hershey Co
NYSE:HSY
11.6
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Beyond Meat Inc
NASDAQ:BYND
Average EV/EBIT: 39 799.6
Negative Multiple: -4.6
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15
1%
15
US
Mondelez International Inc
NASDAQ:MDLZ
14.8
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
FR
Danone SA
PAR:BN
13.8
5%
2.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
2%
5
US
General Mills Inc
NYSE:GIS
11.5
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
33.5
13%
2.6
US
Hershey Co
NYSE:HSY
13.6
-1%
N/A