Marfrig Global Foods SA
OTC:MRRTY

Watchlist Manager
Marfrig Global Foods SA Logo
Marfrig Global Foods SA
OTC:MRRTY
Watchlist
Price: 3.69 USD 3.65% Market Closed
Market Cap: 3.3B USD

Relative Value

The Relative Value of one MRRTY stock under the Base Case scenario is 8.33 USD. Compared to the current market price of 3.69 USD, Marfrig Global Foods SA is Undervalued by 56%.

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.

MRRTY Relative Value
Base Case
8.33 USD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
94
Median 3Y
0.1
Median 5Y
0.1
Industry
1
Forward
0.2
vs History
17
vs Industry
62
Median 3Y
7
Median 5Y
2.7
Industry
16.1
Forward
-3 917.6
vs History
12
vs Industry
70
Median 3Y
1.3
Median 5Y
1.4
Industry
10
vs History
19
vs Industry
1
Median 3Y
5.2
Median 5Y
2.5
Industry
17.3
vs History
7
vs Industry
7
Median 3Y
2.6
Median 5Y
3
Industry
1.5
vs History
14
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.4
vs History
7
vs Industry
65
Median 3Y
2.7
Median 5Y
2.2
Industry
4.8
vs History
11
vs Industry
67
Median 3Y
4.6
Median 5Y
3.9
Industry
10.1
Forward
4.8
vs History
25
vs Industry
50
Median 3Y
10.5
Median 5Y
4.3
Industry
13.3
Forward
11.2
vs History
33
vs Industry
61
Median 3Y
4.3
Median 5Y
4
Industry
11.5
vs History
36
vs Industry
49
Median 3Y
5.3
Median 5Y
5
Industry
16.1
vs History
28
vs Industry
76
Median 3Y
0.5
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

MRRTY Competitors Multiples
Marfrig Global Foods SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Marfrig Global Foods SA
OTC:MRRTY
29.8B USD 0.2 10.5 4.8 10.7
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
190.7B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
71.1B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
59.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.4B EUR 1.8 26.9 11.6 15.6
CN
Muyuan Foods Co Ltd
SZSE:002714
269.9B CNY 1.8 12.2 12.4 12.4
US
Hershey Co
NYSE:HSY
38.3B USD 3.3 28.2 17 21.2
ZA
Avi Ltd
JSE:AVI
36.4B 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
221.7B CNY 7.9 32.4 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Marfrig Global Foods SA
OTC:MRRTY
Average EV/EBITDA: 20 741.1
4.8
2%
2.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
31%
0.4
US
Hershey Co
NYSE:HSY
17
-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
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Marfrig Global Foods SA
OTC:MRRTY
Average EV/EBIT: 35 382.5
10.7
2%
5.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
20%
0.6
US
Hershey Co
NYSE:HSY
21.2
-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
29.5
11%
2.7