Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 75.44 EUR -1.41% Market Closed
Market Cap: 48.6B 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 75.44 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

Valuation Multiples

vs History
4
vs Industry
27
Median 3Y
1.4
Median 5Y
1.4
Industry
1
Forward
1.7
vs History
39
vs Industry
23
Median 3Y
28.2
Median 5Y
24.6
Industry
16.2
Forward
19.2
vs History
4
vs Industry
28
Median 3Y
11.5
Median 5Y
11.1
Industry
10
vs History
33
vs Industry
17
Median 3Y
17.7
Median 5Y
17.7
Industry
17.6
vs History
4
vs Industry
22
Median 3Y
2.4
Median 5Y
2.2
Industry
1.5
vs History
4
vs Industry
27
Median 3Y
1.7
Median 5Y
1.7
Industry
1.2
Forward
2
vs History
7
vs Industry
50
Median 3Y
3.5
Median 5Y
3.6
Industry
4.8
vs History
4
vs Industry
34
Median 3Y
9
Median 5Y
8.9
Industry
10.1
Forward
11.3
vs History
4
vs Industry
31
Median 3Y
13.1
Median 5Y
13
Industry
13.3
Forward
14.8
vs History
14
vs Industry
28
Median 3Y
13.3
Median 5Y
13.4
Industry
11.4
vs History
30
vs Industry
25
Median 3Y
18
Median 5Y
18.3
Industry
16.2
vs History
4
vs Industry
30
Median 3Y
1.4
Median 5Y
1.3
Industry
1.1

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
48.5B EUR 1.8 26.4 11.4 15.4
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
190.3B CHF 2.1 18.5 12.5 15.5
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
MY
Ocb Bhd
KLSE:OCB
204B MYR 614.9 22 980.5 6 558.7 8 095.4
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.5 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
258.6B CNY 1.7 11.7 12 12
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.5B CNY 7.7 31.6 28.8 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Danone SA
PAR:BN
Average EV/EBITDA: 21 469.3
11.4
5%
2.3
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
16.2
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
MY
O
Ocb Bhd
KLSE:OCB
6 558.7
N/A N/A
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
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
FR
Danone SA
PAR:BN
Average EV/EBIT: 36 280.8
15.4
6%
2.6
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
21.1
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
MY
O
Ocb Bhd
KLSE:OCB
8 095.4
N/A N/A
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
11%
2.6