Vita Coco Company Inc
NASDAQ:COCO

Watchlist Manager
Vita Coco Company Inc Logo
Vita Coco Company Inc
NASDAQ:COCO
Watchlist
Price: 36.02 USD 0.28% Market Closed
Market Cap: 2B USD

Relative Value

The Relative Value of one COCO stock under the Base Case scenario is 35.45 USD. Compared to the current market price of 36.02 USD, Vita Coco Company Inc is Overvalued by 2%.

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
35.45 USD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
11
Median 3Y
3.2
Median 5Y
3
Industry
1
Forward
3.5
vs History
64
vs Industry
13
Median 3Y
37.6
Median 5Y
33.8
Industry
16.6
Forward
31
vs History
2
vs Industry
6
Median 3Y
20.4
Median 5Y
14.3
Industry
10.1
vs History
8
vs Industry
12
Median 3Y
22.1
Median 5Y
16.1
Industry
17.5
vs History
45
vs Industry
5
Median 3Y
7
Median 5Y
6.8
Industry
1.5
vs History
25
vs Industry
12
Median 3Y
2.9
Median 5Y
2.7
Industry
1.2
Forward
3.2
vs History
33
vs Industry
21
Median 3Y
8.4
Median 5Y
7.5
Industry
4.8
vs History
56
vs Industry
14
Median 3Y
26.4
Median 5Y
26.9
Industry
10.3
Forward
20.4
vs History
52
vs Industry
16
Median 3Y
26.7
Median 5Y
26.2
Industry
13.6
Forward
23.2
vs History
6
vs Industry
8
Median 3Y
19.2
Median 5Y
13
Industry
11
vs History
6
vs Industry
9
Median 3Y
19.4
Median 5Y
13
Industry
15.2
vs History
52
vs Industry
2
Median 3Y
8.4
Median 5Y
8
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
2B USD 3.7 31.8 26.8 27.1
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
191.9B CHF 2.1 18.6 12.6 15.6
UK
Benchmark Holdings PLC
LSE:BMK
107.6B GBP 2 118.9 2 338.5 13 398.3 -3 264
US
Mondelez International Inc
NASDAQ:MDLZ
81.4B USD 2.2 22.4 16 20.3
FR
Danone SA
PAR:BN
47.5B EUR 1.7 25.8 11.2 15.1
ZA
Tiger Brands Ltd
JSE:TBS
49.4B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
271.2B CNY 1.8 11 11.3 11.3
US
Hershey Co
NYSE:HSY
36.3B USD 3.2 23.8 15.2 18.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.3B CHF 4.8 42.4 24.7 33.7
US
Kraft Heinz Co
NASDAQ:KHC
32.6B USD 1.3 -6.2 8 9.5
P/E Multiple
Earnings Growth PEG
US
Vita Coco Company Inc
NASDAQ:COCO
Average P/E: 60 363
31.8
17%
1.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.6
7%
2.7
UK
Benchmark Holdings PLC
LSE:BMK
2 338.5
N/A N/A
US
Mondelez International Inc
NASDAQ:MDLZ
22.4
1%
22.4
FR
Danone SA
PAR:BN
25.8
13%
2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11
20%
0.5
US
Hershey Co
NYSE:HSY
23.8
-11%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
42.4
10%
4.2
US
Kraft Heinz Co
NASDAQ:KHC
Negative Multiple: -6.2
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vita Coco Company Inc
NASDAQ:COCO
Average EV/EBITDA: 20 006.7
26.8
21%
1.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
3%
4.2
UK
Benchmark Holdings PLC
LSE:BMK
13 398.3
-1%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
16
0%
N/A
FR
Danone SA
PAR:BN
11.2
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.3
33%
0.3
US
Hershey Co
NYSE:HSY
15.2
-6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.7
8%
3.1
US
Kraft Heinz Co
NASDAQ:KHC
8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vita Coco Company Inc
NASDAQ:COCO
Average EV/EBIT: 35 381.7
27.1
17%
1.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.6
2%
7.8
UK
Benchmark Holdings PLC
LSE:BMK
Negative Multiple: -3 264 N/A N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.3
-1%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.3
18%
0.6
US
Hershey Co
NYSE:HSY
18.5
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.7
9%
3.7
US
Kraft Heinz Co
NASDAQ:KHC
9.5
-2%
N/A