Chefs' Warehouse Inc
NASDAQ:CHEF

Watchlist Manager
Chefs' Warehouse Inc Logo
Chefs' Warehouse Inc
NASDAQ:CHEF
Watchlist
Price: 61.47 USD -0.89%
Market Cap: 2.5B USD

Relative Value

The Relative Value of one CHEF stock under the Base Case scenario is 75.63 USD. Compared to the current market price of 61.47 USD, Chefs' Warehouse Inc is Undervalued by 19%.

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
75.63 USD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
40
Median 3Y
0.5
Median 5Y
0.5
Industry
0.5
Forward
0.6
vs History
47
vs Industry
10
Median 3Y
42.5
Median 5Y
39.1
Industry
16.7
Forward
35.7
vs History
57
vs Industry
19
Median 3Y
29.1
Median 5Y
16.5
Industry
8.1
vs History
22
vs Industry
13
Median 3Y
8.5
Median 5Y
5.4
Industry
16.7
vs History
3
vs Industry
14
Median 3Y
3.4
Median 5Y
3.4
Industry
1.6
vs History
34
vs Industry
39
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
0.7
vs History
38
vs Industry
31
Median 3Y
2.8
Median 5Y
2.9
Industry
2.3
vs History
26
vs Industry
19
Median 3Y
13.5
Median 5Y
13
Industry
8.3
Forward
12.4
vs History
23
vs Industry
17
Median 3Y
19.8
Median 5Y
19.2
Industry
12.6
Forward
20.1
vs History
66
vs Industry
16
Median 3Y
38.2
Median 5Y
22
Industry
9.5
vs History
34
vs Industry
16
Median 3Y
-34.8
Median 5Y
10.8
Industry
13.5
vs History
3
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
2.5B USD 0.6 39.2 15.1 22.7
ZA
Bid Corporation Ltd
JSE:BID
148.3B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
36.1B USD 0.4 19.1 11.4 14.7
ZA
SPAR Group Ltd
JSE:SPP
21.1B Zac 0 0 0 0
US
US Foods Holding Corp
NYSE:USFD
17.7B USD 0.5 33.6 13.9 19.2
US
Performance Food Group Co
NYSE:PFGC
13.4B USD 0.2 36.1 13.2 23.9
TH
CP Axtra PCL
SET:CPAXT
185.2B THB 0.4 19.3 8.7 16.6
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.6 4 6
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 39.5 5.3 7.6
AU
Metcash Ltd
ASX:MTS
4B AUD 0.2 15.5 11.4 11.4
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: 26.5
39.2
20%
2
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
19.1
9%
2.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
-57%
N/A
US
US Foods Holding Corp
NYSE:USFD
33.6
35%
1
US
Performance Food Group Co
NYSE:PFGC
36.1
31%
1.2
TH
CP Axtra PCL
SET:CPAXT
19.3
19%
1
SG
O
Olam International Ltd
F:O5I
9.6
-59%
N/A
SG
Olam Group Ltd
SGX:VC2
39.5
N/A N/A
AU
Metcash Ltd
ASX:MTS
15.5
8%
1.9
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: 9.6
15.1
17%
0.9
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
11.4
6%
1.9
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
10%
N/A
US
US Foods Holding Corp
NYSE:USFD
13.9
14%
1
US
Performance Food Group Co
NYSE:PFGC
13.2
16%
0.8
TH
CP Axtra PCL
SET:CPAXT
8.7
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
11.4
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: 15.6
22.7
16%
1.4
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
14.7
7%
2.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
15%
N/A
US
US Foods Holding Corp
NYSE:USFD
19.2
17%
1.1
US
Performance Food Group Co
NYSE:PFGC
23.9
27%
0.9
TH
CP Axtra PCL
SET:CPAXT
16.6
11%
1.5
SG
O
Olam International Ltd
F:O5I
6
N/A N/A
SG
Olam Group Ltd
SGX:VC2
7.6
N/A N/A
AU
Metcash Ltd
ASX:MTS
11.4
6%
1.9
DE
Metro AG
XETRA:B4B
18.6
36%
0.5