First Time Loading...

Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 59.04 EUR 1.1% Market Closed
Updated: Jul 27, 2024
Have any thoughts about
Danone SA?
Write Note

Relative Value

The Relative Value of one BN stock under the Base Case scenario is 68.69 EUR. Compared to the current market price of 59.04 EUR, Danone SA is Undervalued by 14%.

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
Base Case
68.69 EUR
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
33
Median 3Y
1.3
Median 5Y
1.4
Industry
0.9
Forward
1.3
vs History
7
vs Industry
12
Median 3Y
25.8
Median 5Y
19.4
Industry
17
Forward
16.1
vs History
46
vs Industry
31
Median 3Y
10.8
Median 5Y
10.8
Industry
9.5
vs History
76
vs Industry
35
Median 3Y
14
Median 5Y
17.7
Industry
17.5
vs History
22
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
1.5
vs History
63
vs Industry
29
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1
Forward
1.6
vs History
65
vs Industry
56
Median 3Y
3.4
Median 5Y
3.5
Industry
4.8
vs History
47
vs Industry
41
Median 3Y
8.7
Median 5Y
8.8
Industry
10.3
Forward
9.4
vs History
39
vs Industry
37
Median 3Y
12.5
Median 5Y
12.5
Industry
13.6
Forward
12.5
vs History
63
vs Industry
29
Median 3Y
13.1
Median 5Y
13.3
Industry
10.7
vs History
76
vs Industry
26
Median 3Y
17.9
Median 5Y
18.6
Industry
15.1
vs History
22
vs Industry
36
Median 3Y
1.2
Median 5Y
1.2
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
37.9B EUR 1.4 43.4 8.9 13
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
230.5B CHF 2.5 20.6 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
89.1B USD 2.5 20.8 12.8 15.1
US
Kraft Heinz Co
NASDAQ:KHC
40.4B USD 1.5 14.3 9.3 11
US
Hershey Co
NYSE:HSY
39.1B USD 3.4 18.9 13.4 15.4
US
General Mills Inc
NYSE:GIS
37.1B USD 1.9 14.9 11.4 13.1
ZA
Tiger Brands Ltd
JSE:TBS
34.2B Zac 0 0 0 0
ZA
Avi Ltd
JSE:AVI
32B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
230B CNY 2 -42.2 -169.6 -169.6
IN
Nestle India Ltd
NSE:NESTLEIND
2.4T INR 9.8 60.7 40.7 44.9
EV/EBITDA Multiple
EBITDA Growth
FR
Danone SA
PAR:BN
Average EV/EBITDA: 23 331.7
8.9
5%
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A
CH
Nestle SA
SIX:NESN
14.1
20%
US
Mondelez International Inc
NASDAQ:MDLZ
12.8
22%
US
Kraft Heinz Co
NASDAQ:KHC
9.3
0%
US
Hershey Co
NYSE:HSY
13.4
11%
US
General Mills Inc
NYSE:GIS
11.4
9%
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
72%
ZA
A
Avi Ltd
JSE:AVI
Not Available
27%
CN
Muyuan Foods Co Ltd
SZSE:002714
Negative Multiple: -169.6 N/A
IN
Nestle India Ltd
NSE:NESTLEIND
40.7
10%

See Also

Discover More