Chefs' Warehouse Inc
NASDAQ:CHEF

Watchlist Manager
Chefs' Warehouse Inc Logo
Chefs' Warehouse Inc
NASDAQ:CHEF
Watchlist
Price: 63.78 USD -0.55% Market Closed
Market Cap: 2.6B USD

Relative Value

The Relative Value of one CHEF stock under the Base Case scenario is 75.12 USD. Compared to the current market price of 63.78 USD, Chefs' Warehouse Inc is Undervalued 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.

CHEF Relative Value
Base Case
75.12 USD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
40
Median 3Y
0.5
Median 5Y
0.5
Industry
0.5
Forward
0.6
vs History
41
vs Industry
10
Median 3Y
42.8
Median 5Y
38
Industry
16.9
Forward
37.1
vs History
53
vs Industry
19
Median 3Y
37.3
Median 5Y
16.5
Industry
8.3
vs History
20
vs Industry
13
Median 3Y
6.8
Median 5Y
5.4
Industry
16.6
vs History
0
vs Industry
14
Median 3Y
3.4
Median 5Y
3.4
Industry
1.6
vs History
28
vs Industry
39
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
0.8
vs History
31
vs Industry
31
Median 3Y
2.8
Median 5Y
2.9
Industry
2.3
vs History
23
vs Industry
19
Median 3Y
13.5
Median 5Y
13
Industry
8.3
Forward
12.8
vs History
22
vs Industry
17
Median 3Y
19.8
Median 5Y
19.2
Industry
12.7
Forward
20.7
vs History
61
vs Industry
16
Median 3Y
46.4
Median 5Y
22
Industry
9.7
vs History
31
vs Industry
16
Median 3Y
-34.8
Median 5Y
10.8
Industry
13.5
vs History
0
vs Industry
22
Median 3Y
1.5
Median 5Y
1.6
Industry
1

Multiples Across Competitors

CHEF Competitors Multiples
Chefs' Warehouse Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.7 40.6 15.6 23.4
ZA
Bid Corporation Ltd
JSE:BID
159.1B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
35.4B USD 0.4 18.5 11.2 14.5
ZA
SPAR Group Ltd
JSE:SPP
21.4B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
18.3B USD 0.5 34.7 14.3 19.7
US
Performance Food Group Co
NYSE:PFGC
13.9B USD 0.2 37 13.6 24.5
TH
CP Axtra PCL
SET:CPAXT
198.9B THB 0.4 20.7 9.2 17.4
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.5 4 5.9
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 39.5 5.3 7.6
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 14.4 10.9 10.9
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
P/E Multiple
Earnings Growth PEG
US
Chefs' Warehouse Inc
NASDAQ:CHEF
Average P/E: 26.9
40.6
20%
2
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
18.5
9%
2.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
-57%
N/A
US
US Foods Holding Corp
NYSE:USFD
34.7
35%
1
US
Performance Food Group Co
NYSE:PFGC
37
31%
1.2
TH
CP Axtra PCL
SET:CPAXT
20.7
19%
1.1
SG
O
Olam International Ltd
F:O5I
9.5
-59%
N/A
SG
Olam Group Ltd
SGX:VC2
39.5
N/A N/A
AU
Metcash Ltd
ASX:MTS
14.4
8%
1.8
DE
Metro AG
XETRA:B4B
Negative Multiple: -10.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Chefs' Warehouse Inc
NASDAQ:CHEF
Average EV/EBITDA: 9.7
15.6
17%
0.9
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
11.2
6%
1.9
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
10%
N/A
US
US Foods Holding Corp
NYSE:USFD
14.3
14%
1
US
Performance Food Group Co
NYSE:PFGC
13.6
16%
0.8
TH
CP Axtra PCL
SET:CPAXT
9.2
9%
1
SG
O
Olam International Ltd
F:O5I
4
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.3
N/A N/A
AU
Metcash Ltd
ASX:MTS
10.9
19%
0.6
DE
Metro AG
XETRA:B4B
3.1
7%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Chefs' Warehouse Inc
NASDAQ:CHEF
Average EV/EBIT: 15.8
23.4
16%
1.5
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
14.5
7%
2.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
15%
N/A
US
US Foods Holding Corp
NYSE:USFD
19.7
17%
1.2
US
Performance Food Group Co
NYSE:PFGC
24.5
27%
0.9
TH
CP Axtra PCL
SET:CPAXT
17.4
11%
1.6
SG
O
Olam International Ltd
F:O5I
5.9
N/A N/A
SG
Olam Group Ltd
SGX:VC2
7.6
N/A N/A
AU
Metcash Ltd
ASX:MTS
10.9
6%
1.8
DE
Metro AG
XETRA:B4B
18.6
36%
0.5