Ausnutria Dairy Corp Ltd
OTC:AUDYF

Watchlist Manager
Ausnutria Dairy Corp Ltd Logo
Ausnutria Dairy Corp Ltd
OTC:AUDYF
Watchlist
Price: 0.2607 USD Market Closed
Market Cap: 464.1m USD

Relative Value

The Relative Value of one AUDYF stock under the Base Case scenario is 0.4845 USD. Compared to the current market price of 0.2607 USD, Ausnutria Dairy Corp Ltd is Undervalued by 46%.

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.

AUDYF Relative Value
Base Case
0.4845 USD
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
65
Median 3Y
0.5
Median 5Y
0.7
Industry
1
Forward
0.4
vs History
80
vs Industry
19
Median 3Y
22.8
Median 5Y
15.9
Industry
16
Forward
9.8
vs History
68
vs Industry
56
Median 3Y
8.6
Median 5Y
11.1
Industry
9.9
vs History
vs Industry
27
Median 3Y
-8.7
Median 5Y
-8.2
Industry
17.1
vs History
96
vs Industry
74
Median 3Y
0.7
Median 5Y
1
Industry
1.5
vs History
68
vs Industry
90
Median 3Y
0.3
Median 5Y
0.7
Industry
1.1
Forward
0.3
vs History
71
vs Industry
90
Median 3Y
0.8
Median 5Y
1.5
Industry
4.7
vs History
68
vs Industry
56
Median 3Y
5
Median 5Y
7
Industry
10.1
Forward
2.7
vs History
79
vs Industry
60
Median 3Y
5.9
Median 5Y
7.6
Industry
13.3
Forward
7.9
vs History
65
vs Industry
68
Median 3Y
6
Median 5Y
8
Industry
11.4
vs History
vs Industry
49
Median 3Y
-6.4
Median 5Y
-6.1
Industry
16
vs History
74
vs Industry
91
Median 3Y
0.3
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

AUDYF Competitors Multiples
Ausnutria Dairy Corp 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
CN
Ausnutria Dairy Corp Ltd
OTC:AUDYF
3.6B USD 0.4 11.8 5.1 5.1
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
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
CN
Ausnutria Dairy Corp Ltd
OTC:AUDYF
Average P/S: 2 721.4
0.4
5%
0.1
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
CN
Ausnutria Dairy Corp Ltd
OTC:AUDYF
Average P/E: 62 514
11.8
19%
0.6
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
CN
Ausnutria Dairy Corp Ltd
OTC:AUDYF
Average EV/EBITDA: 21 426.4
5.1
11%
0.5
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
CN
Ausnutria Dairy Corp Ltd
OTC:AUDYF
Average EV/EBIT: 36 228.4
5.1
-1%
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