Chefs' Warehouse Inc
NASDAQ:CHEF

Watchlist Manager
Chefs' Warehouse Inc Logo
Chefs' Warehouse Inc
NASDAQ:CHEF
Watchlist
Price: 62.47 USD -0.16% Market Closed
Market Cap: 2.5B USD

Relative Value

The Relative Value of one CHEF stock under the Base Case scenario is 78.97 USD. Compared to the current market price of 62.47 USD, Chefs' Warehouse Inc 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.

CHEF Relative Value
Base Case
78.97 USD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
40
Median 3Y
0.5
Median 5Y
0.6
Industry
0.6
Forward
0.6
vs History
61
vs Industry
10
Median 3Y
40.6
Median 5Y
37.8
Industry
16.8
Forward
32.5
vs History
46
vs Industry
19
Median 3Y
18.7
Median 5Y
18.9
Industry
8.5
vs History
4
vs Industry
13
Median 3Y
32.7
Median 5Y
6.3
Industry
17.5
vs History
7
vs Industry
14
Median 3Y
3.5
Median 5Y
3.5
Industry
1.7
vs History
39
vs Industry
39
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
Forward
0.8
vs History
42
vs Industry
31
Median 3Y
2.8
Median 5Y
3.1
Industry
2.3
vs History
31
vs Industry
19
Median 3Y
13.5
Median 5Y
13.1
Industry
8.5
Forward
12.4
vs History
31
vs Industry
17
Median 3Y
19.8
Median 5Y
19.7
Industry
13.1
Forward
20.3
vs History
47
vs Industry
16
Median 3Y
23.7
Median 5Y
23.9
Industry
10.1
vs History
25
vs Industry
16
Median 3Y
26.7
Median 5Y
16.4
Industry
14.2
vs History
19
vs Industry
22
Median 3Y
1.5
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

CHEF Competitors Multiples
Chefs' Warehouse 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
Chefs' Warehouse Inc
NASDAQ:CHEF
2.5B USD 0.6 34.1 14.3 21.5
ZA
Bid Corporation Ltd
JSE:BID
137.6B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
35.6B USD 0.4 19.6 10.3 13
ZA
SPAR Group Ltd
JSE:SPP
17.8B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
17.2B USD 0.4 30.8 13.4 18.4
US
Performance Food Group Co
NYSE:PFGC
14.7B USD 0.2 44.5 13.7 26.3
TH
CP Axtra PCL
SET:CPAXT
167.2B THB 0.3 17.4 8.2 15.6
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.8 4.1 6.1
SG
Olam Group Ltd
SGX:VC2
3.6B SGD 0.1 14.2 5.8 9.3
AU
Metcash Ltd
ASX:MTS
3.6B AUD 0.2 12.6 10.1 10.1
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
P/S Multiple
Revenue Growth P/S to Growth
US
Chefs' Warehouse Inc
NASDAQ:CHEF
Average P/S: 0.3
0.6
8%
0.1
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
7%
N/A
US
Sysco Corp
NYSE:SYY
0.4
4%
0.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
0%
N/A
US
US Foods Holding Corp
NYSE:USFD
0.4
6%
0.1
US
Performance Food Group Co
NYSE:PFGC
0.2
6%
0
TH
CP Axtra PCL
SET:CPAXT
0.3
6%
0.1
SG
O
Olam International Ltd
F:O5I
0.2
N/A N/A
SG
Olam Group Ltd
SGX:VC2
0.1
N/A N/A
AU
Metcash Ltd
ASX:MTS
0.2
4%
0.1
DE
Metro AG
XETRA:B4B
0.1
3%
0
P/E Multiple
Earnings Growth PEG
US
Chefs' Warehouse Inc
NASDAQ:CHEF
Average P/E: 22.9
34.1
25%
1.4
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
10%
N/A
US
Sysco Corp
NYSE:SYY
19.6
13%
1.5
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
-58%
N/A
US
US Foods Holding Corp
NYSE:USFD
30.8
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
44.5
50%
0.9
TH
CP Axtra PCL
SET:CPAXT
17.4
19%
0.9
SG
O
Olam International Ltd
F:O5I
9.8
-59%
N/A
SG
Olam Group Ltd
SGX:VC2
14.2
N/A N/A
AU
Metcash Ltd
ASX:MTS
12.6
6%
2.1
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: 9.2
14.3
18%
0.8
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
8%
N/A
US
Sysco Corp
NYSE:SYY
10.3
4%
2.6
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
5%
N/A
US
US Foods Holding Corp
NYSE:USFD
13.4
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.7
18%
0.8
TH
CP Axtra PCL
SET:CPAXT
8.2
9%
0.9
SG
O
Olam International Ltd
F:O5I
4.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.8
N/A N/A
AU
Metcash Ltd
ASX:MTS
10.1
18%
0.6
DE
Metro AG
XETRA:B4B
3.1
6%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Chefs' Warehouse Inc
NASDAQ:CHEF
Average EV/EBIT: 15.4
21.5
18%
1.2
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
8%
N/A
US
Sysco Corp
NYSE:SYY
13
4%
3.3
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
11%
N/A
US
US Foods Holding Corp
NYSE:USFD
18.4
18%
1
US
Performance Food Group Co
NYSE:PFGC
26.3
32%
0.8
TH
CP Axtra PCL
SET:CPAXT
15.6
11%
1.4
SG
O
Olam International Ltd
F:O5I
6.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
9.3
N/A N/A
AU
Metcash Ltd
ASX:MTS
10.1
4%
2.5
DE
Metro AG
XETRA:B4B
18.6
26%
0.7