G

Gigante Salmon AS
OSE:GIGA

Watchlist Manager
Gigante Salmon AS
OSE:GIGA
Watchlist
Price: 8.66 NOK -1.14% Market Closed
Market Cap: 1.5B NOK

Relative Value

The Relative Value of one GIGA stock under the Base Case scenario is 147.29 NOK. Compared to the current market price of 8.66 NOK, Gigante Salmon AS is Undervalued by 94%.

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.

GIGA Relative Value
Base Case
147.29 NOK
Undervaluation 94%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
48
vs Industry
0
Median 3Y
4 052
Median 5Y
32.8
Industry
1
Forward
12.6
vs History
vs Industry
0
Median 3Y
-293
Median 5Y
-330
Industry
16
Forward
-130.6
vs History
vs Industry
1
Median 3Y
-15.8
Median 5Y
-24
Industry
9.9
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-8.1
Industry
17.1
vs History
44
vs Industry
32
Median 3Y
2.1
Median 5Y
2.1
Industry
1.5
vs History
48
vs Industry
0
Median 3Y
3 788.2
Median 5Y
38.8
Industry
1.1
Forward
14.9
vs History
21
vs Industry
5
Median 3Y
9
Median 5Y
0
Industry
4.7
vs History
vs Industry
Median 3Y
-298.4
Median 5Y
-300.1
Industry
10.1
Forward
572.6
vs History
vs Industry
Median 3Y
-293.5
Median 5Y
-302.5
Industry
13.3
Forward
-245.4
vs History
vs Industry
2
Median 3Y
-18.7
Median 5Y
-25.9
Industry
11.4
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.9
Industry
16
vs History
76
vs Industry
30
Median 3Y
1.6
Median 5Y
2.1
Industry
1.1

Multiples Across Competitors

GIGA Competitors Multiples
Gigante Salmon AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Gigante Salmon AS
OSE:GIGA
1.5B NOK 33.2 -333.8 -312.4 -307.3
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
192B CHF 2.1 18.6 12.6 15.6
US
Mondelez International Inc
NASDAQ:MDLZ
68.3B USD 1.8 19.3 15.2 19.9
ZA
Tiger Brands Ltd
JSE:TBS
57.8B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.4B EUR 1.8 26.3 11.4 15.3
MY
Ocb Bhd
KLSE:OCB
192.7B MYR 581.1 21 717.3 6 198.1 7 650.4
CN
Muyuan Foods Co Ltd
SZSE:002714
280.7B CNY 1.8 12.7 12.9 12.9
US
Hershey Co
NYSE:HSY
36.4B USD 3.2 26.8 16.2 20.2
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.2B CHF 4.6 40.7 23.7 32.4
P/S Multiple
Revenue Growth P/S to Growth
NO
G
Gigante Salmon AS
OSE:GIGA
Average P/S: 2 725.1
33.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
2%
1.1
US
Mondelez International Inc
NASDAQ:MDLZ
1.8
5%
0.4
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
8%
N/A
FR
Danone SA
PAR:BN
1.8
3%
0.6
MY
O
Ocb Bhd
KLSE:OCB
581.1
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
1.8
6%
0.3
US
Hershey Co
NYSE:HSY
3.2
4%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
4.6
7%
0.7
P/E Multiple
Earnings Growth PEG
NO
G
Gigante Salmon AS
OSE:GIGA
Average P/E: 70 326.8
Negative Multiple: -333.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.6
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
19.3
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
FR
Danone SA
PAR:BN
26.3
13%
2
MY
O
Ocb Bhd
KLSE:OCB
21 717.3
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
25%
0.5
US
Hershey Co
NYSE:HSY
26.8
-9%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
40.7
9%
4.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
G
Gigante Salmon AS
OSE:GIGA
Average EV/EBITDA: 24 104.1
Negative Multiple: -312.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
1%
12.6
US
Mondelez International Inc
NASDAQ:MDLZ
15.2
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
MY
O
Ocb Bhd
KLSE:OCB
6 198.1
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.9
31%
0.4
US
Hershey Co
NYSE:HSY
16.2
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.7
8%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
G
Gigante Salmon AS
OSE:GIGA
Average EV/EBIT: 40 756.4
Negative Multiple: -307.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.6
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
19.9
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.3
6%
2.6
MY
O
Ocb Bhd
KLSE:OCB
7 650.4
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.9
20%
0.6
US
Hershey Co
NYSE:HSY
20.2
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.4
8%
4