Vita Coco Company Inc
NASDAQ:COCO

Watchlist Manager
Vita Coco Company Inc Logo
Vita Coco Company Inc
NASDAQ:COCO
Watchlist
Price: 36.12 USD 1.4% Market Closed
Market Cap: 2.1B USD

Relative Value

The Relative Value of one COCO stock under the Base Case scenario is 36.38 USD. Compared to the current market price of 36.12 USD, Vita Coco Company Inc is Undervalued by 1%.

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.

COCO Relative Value
Base Case
36.38 USD
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
11
Median 3Y
3
Median 5Y
3
Industry
1
Forward
3.5
vs History
51
vs Industry
13
Median 3Y
42.6
Median 5Y
37.6
Industry
16.3
Forward
31.1
vs History
2
vs Industry
6
Median 3Y
15.2
Median 5Y
13.9
Industry
9.6
vs History
6
vs Industry
12
Median 3Y
15.3
Median 5Y
14.8
Industry
17.4
vs History
31
vs Industry
5
Median 3Y
6.9
Median 5Y
6.8
Industry
1.5
vs History
6
vs Industry
12
Median 3Y
2.7
Median 5Y
2.7
Industry
1.1
Forward
3.2
vs History
15
vs Industry
21
Median 3Y
7.8
Median 5Y
7.4
Industry
4.7
vs History
55
vs Industry
14
Median 3Y
31.5
Median 5Y
29.4
Industry
10
Forward
20.9
vs History
51
vs Industry
16
Median 3Y
32.2
Median 5Y
26.3
Industry
12.9
Forward
23.2
vs History
2
vs Industry
8
Median 3Y
14
Median 5Y
12.7
Industry
10.7
vs History
4
vs Industry
9
Median 3Y
14
Median 5Y
12.7
Industry
14.7
vs History
26
vs Industry
2
Median 3Y
8.4
Median 5Y
8.1
Industry
1.1

Multiples Across Competitors

COCO Competitors Multiples
Vita Coco Company Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vita Coco Company Inc
NASDAQ:COCO
2.1B USD 3.8 34 25.4 25.7
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
225.4B CHF 2.5 20.7 14 17.2
US
Mondelez International Inc
NASDAQ:MDLZ
85.1B USD 2.3 23.6 17.1 22
FR
Danone SA
PAR:BN
48.2B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
48.5B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
28.4B CHF 5.2 42.3 24.1 32
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
239.1B CNY 8.7 36.1 29.6 29.6
US
Kraft Heinz Co
NASDAQ:KHC
33.2B USD 1.3 12.5 8.2 9.7
US
Hershey Co
NYSE:HSY
31.7B USD 2.9 19.2 12.7 15.3
ZA
Avi Ltd
JSE:AVI
30.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vita Coco Company Inc
NASDAQ:COCO
Average EV/EBITDA: 20 742.8
25.4
22%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
17.1
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.6
17%
1.7
US
Kraft Heinz Co
NASDAQ:KHC
8.2
0%
N/A
US
Hershey Co
NYSE:HSY
12.7
-8%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vita Coco Company Inc
NASDAQ:COCO
Average EV/EBIT: 35 383.4
25.7
18%
1.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.2
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
22
-2%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32
9%
3.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.6
13%
2.3
US
Kraft Heinz Co
NASDAQ:KHC
9.7
-1%
N/A
US
Hershey Co
NYSE:HSY
15.3
-10%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A