Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 74.04 EUR -1.86% Market Closed
Market Cap: 47.7B EUR

Relative Value

The Relative Value of one BN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 74.04 EUR, Danone SA 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.

BN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BN Competitors Multiples
Danone 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
FR
Danone SA
PAR:BN
47.5B EUR 1.7 26 11.2 15.1
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
188B CHF 2.1 18.4 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
73.9B USD 2 20.9 16.2 21.1
ZA
Tiger Brands Ltd
JSE:TBS
53.6B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.5 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
257.7B CNY 1.7 11.7 11.4 11.4
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41.4 24.1 32.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
215.7B CNY 7.7 31.5 28.7 28.7
US
Kellogg Co
NYSE:K
29B USD 2.3 22.7 15 17.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Danone SA
PAR:BN
Average EV/EBITDA: 20 742.1
11.2
5%
2.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
16.2
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.4
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.7
16%
1.8
US
Kellogg Co
NYSE:K
15
3%
5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Danone SA
PAR:BN
Average EV/EBIT: 35 383.2
15.1
6%
2.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.1
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.4
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.8
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.7
11%
2.6
US
Kellogg Co
NYSE:K
17.9
2%
8.9