Vital Farms Inc
NASDAQ:VITL

Watchlist Manager
Vital Farms Inc Logo
Vital Farms Inc
NASDAQ:VITL
Watchlist
Price: 36.03 USD 1.38% Market Closed
Market Cap: 1.6B USD

Relative Value

The Relative Value of one VITL stock under the Base Case scenario is 40.91 USD. Compared to the current market price of 36.03 USD, Vital Farms Inc is Undervalued by 12%.

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.

VITL Relative Value
Base Case
40.91 USD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
43
vs Industry
20
Median 3Y
1.8
Median 5Y
2.5
Industry
0.9
Forward
2.1
vs History
61
vs Industry
19
Median 3Y
28.9
Median 5Y
32.5
Industry
16
Forward
27.5
vs History
61
vs Industry
15
Median 3Y
22.5
Median 5Y
34.5
Industry
9.6
vs History
21
vs Industry
13
Median 3Y
20.9
Median 5Y
-11.1
Industry
17
vs History
28
vs Industry
7
Median 3Y
3.8
Median 5Y
4.6
Industry
1.4
vs History
43
vs Industry
23
Median 3Y
1.7
Median 5Y
2.2
Industry
1.1
Forward
1.9
vs History
46
vs Industry
37
Median 3Y
5.4
Median 5Y
6.1
Industry
4.6
vs History
60
vs Industry
22
Median 3Y
16.7
Median 5Y
21.4
Industry
9.9
Forward
14
vs History
55
vs Industry
21
Median 3Y
20.6
Median 5Y
24.8
Industry
12.9
Forward
19.3
vs History
61
vs Industry
18
Median 3Y
20.2
Median 5Y
32.1
Industry
10.8
vs History
31
vs Industry
11
Median 3Y
17.5
Median 5Y
19.2
Industry
15
vs History
23
vs Industry
4
Median 3Y
3.5
Median 5Y
5
Industry
1.1

Multiples Across Competitors

VITL Competitors Multiples
Vital Farms Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vital Farms Inc
NASDAQ:VITL
1.6B USD 2.6 29.7 18.7 22.6
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
226.8B CHF 2.5 20.8 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
89B USD 2.4 19.3 12.9 15.4
FR
Danone SA
PAR:BN
48.1B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
46.1B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
33.9B USD 1.3 12.8 8.4 9.9
US
Hershey Co
NYSE:HSY
34.4B USD 3.2 20.9 13.8 16.6
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.6B CHF 5 41.1 23.4 31.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
231.7B CNY 8.4 35 28.6 28.6
ZA
Avi Ltd
JSE:AVI
30.8B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vital Farms Inc
NASDAQ:VITL
Average EV/EBITDA: 20 741.5
18.7
26%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.1
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-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
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
13.8
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.4
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.6
17%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vital Farms Inc
NASDAQ:VITL
Average EV/EBIT: 35 382.3
22.6
23%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.7
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-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
US
Kraft Heinz Co
NASDAQ:KHC
9.9
-1%
N/A
US
Hershey Co
NYSE:HSY
16.6
-10%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
31.1
9%
3.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.6
13%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A