Grocery Outlet Holding Corp
NASDAQ:GO

Watchlist Manager
Grocery Outlet Holding Corp Logo
Grocery Outlet Holding Corp
NASDAQ:GO
Watchlist
Price: 10.56 USD -2.49%
Market Cap: 1B USD

Relative Value

The Relative Value of one GO stock under the Base Case scenario is 32.9 USD. Compared to the current market price of 10.56 USD, Grocery Outlet Holding Corp is Undervalued by 68%.

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.

GO Relative Value
Base Case
32.9 USD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
0.6
Forward
0.2
vs History
vs Industry
14
Median 3Y
39.9
Median 5Y
39.7
Industry
16.8
Forward
13
vs History
98
vs Industry
26
Median 3Y
10.3
Median 5Y
12.8
Industry
8.5
vs History
52
vs Industry
29
Median 3Y
26.3
Median 5Y
26.5
Industry
17.5
vs History
98
vs Industry
56
Median 3Y
1.8
Median 5Y
2.4
Industry
1.7
vs History
98
vs Industry
61
Median 3Y
0.6
Median 5Y
0.8
Industry
0.7
Forward
0.3
vs History
98
vs Industry
63
Median 3Y
2
Median 5Y
2.6
Industry
2.3
vs History
98
vs Industry
33
Median 3Y
13
Median 5Y
16.2
Industry
8.5
Forward
5.5
vs History
90
vs Industry
17
Median 3Y
25.7
Median 5Y
28.4
Industry
13.1
Forward
13.4
vs History
98
vs Industry
21
Median 3Y
12.5
Median 5Y
13.9
Industry
10.1
vs History
vs Industry
6
Median 3Y
19.6
Median 5Y
56.9
Industry
14.2
vs History
98
vs Industry
69
Median 3Y
0.9
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

GO Competitors Multiples
Grocery Outlet Holding Corp 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
Grocery Outlet Holding Corp
NASDAQ:GO
1B USD 0.2 -233.4 7.5 20.6
ZA
Shoprite Holdings Ltd
JSE:SHP
146.4B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.1B CAD 1.2 30 12.4 20.3
CA
Alimentation Couche-Tard Inc
TSX:ATD
68.1B CAD 0.7 19 10 16
US
Kroger Co
NYSE:KR
40.2B USD 0.3 14.9 7.1 13.1
UK
Tesco PLC
LSE:TSCO
29.6B GBP 0.4 19.4 7.8 12.3
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.4B EUR 0.3 16.9 6.9 15.8
JP
Seven & i Holdings Co Ltd
TSE:3382
5.4T JPY 0.5 22.3 8 18.2
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 91.9 53.6 67.3
CA
George Weston Ltd
TSX:WN
37.1B CAD 0.6 25 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Grocery Outlet Holding Corp
NASDAQ:GO
Average P/E: 29.9
Negative Multiple: -233.4
33%
N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
15%
N/A
CA
Loblaw Companies Ltd
TSX:L
30
17%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
19
10%
1.9
US
Kroger Co
NYSE:KR
14.9
13%
1.1
UK
Tesco PLC
LSE:TSCO
19.4
11%
1.8
NL
Koninklijke Ahold Delhaize NV
AEX:AD
16.9
16%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
22.3
24%
0.9
IN
Avenue Supermarts Ltd
NSE:DMART
91.9
20%
4.6
CA
George Weston Ltd
TSX:WN
25
18%
1.4
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Grocery Outlet Holding Corp
NASDAQ:GO
Average EV/EBIT: 21.6
20.6
23%
0.9
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.3
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16
9%
1.8
US
Kroger Co
NYSE:KR
13.1
10%
1.3
UK
Tesco PLC
LSE:TSCO
12.3
3%
4.1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.8
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.2
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
67.3
20%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A