Dodla Dairy Ltd
NSE:DODLA

Watchlist Manager
Dodla Dairy Ltd Logo
Dodla Dairy Ltd
NSE:DODLA
Watchlist
Price: 1 220.4 INR -0.98% Market Closed
Market Cap: 73.6B INR

Relative Value

The Relative Value of one DODLA stock under the Base Case scenario is hidden INR. Compared to the current market price of 1 220.4 INR, Dodla Dairy Ltd is hidden .

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.

DODLA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
29
vs Industry
25
Median 3Y
1.9
Median 5Y
1.6
Industry
1
Forward
1.7
vs History
56
vs Industry
18
Median 3Y
30.1
Median 5Y
29.1
Industry
16
Forward
26.2
vs History
31
vs Industry
14
Median 3Y
21.1
Median 5Y
16.7
Industry
9.9
vs History
38
vs Industry
17
Median 3Y
24.4
Median 5Y
30.6
Industry
17.1
vs History
43
vs Industry
7
Median 3Y
4.9
Median 5Y
4.6
Industry
1.5
vs History
29
vs Industry
28
Median 3Y
1.8
Median 5Y
1.5
Industry
1.1
Forward
1.6
vs History
31
vs Industry
32
Median 3Y
6.6
Median 5Y
5.7
Industry
4.7
vs History
26
vs Industry
21
Median 3Y
18.7
Median 5Y
16.1
Industry
10.1
Forward
17.6
vs History
29
vs Industry
19
Median 3Y
24
Median 5Y
21.1
Industry
13.3
Forward
22.7
vs History
31
vs Industry
17
Median 3Y
19
Median 5Y
15.2
Industry
11.4
vs History
17
vs Industry
14
Median 3Y
21
Median 5Y
20.9
Industry
16
vs History
36
vs Industry
5
Median 3Y
5.8
Median 5Y
5.1
Industry
1.1

Multiples Across Competitors

DODLA Competitors Multiples
Dodla Dairy Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Dodla Dairy Ltd
NSE:DODLA
73.6B INR 1.9 28.3 19.3 24.5
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
199.2B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
69.2B USD 1.8 19.6 15.4 20.1
FR
Danone SA
PAR:BN
48.9B EUR 1.8 26.6 11.5 15.5
ZA
Tiger Brands Ltd
JSE:TBS
57.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
276.3B CNY 1.8 12.5 12.7 12.7
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.6B CNY 7.7 31.6 28.8 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Dodla Dairy Ltd
NSE:DODLA
Average EV/EBITDA: 20 742.6
19.3
14%
1.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-2%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Dodla Dairy Ltd
NSE:DODLA
Average EV/EBIT: 35 384
24.5
25%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.1
-3%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
11%
2.6