Development Works Food Co CJSC
SAU:6013

Watchlist Manager
Development Works Food Co CJSC Logo
Development Works Food Co CJSC
SAU:6013
Watchlist
Price: 114 SAR 1.24% Market Closed
Market Cap: ﷼342m

Relative Value

The Relative Value of one Development Works Food Co CJSC stock under the Base Case scenario is 88.65 SAR. Compared to the current market price of 114 SAR, Development Works Food Co CJSC is Overvalued by 22%.

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.

Relative Value
Base Case
88.65 SAR
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Development Works Food Co CJSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SA
Development Works Food Co CJSC
SAU:6013
342m SAR 3.3 740.7 22 -139.2
US
McDonald's Corp
NYSE:MCD
225.8B USD 8.6 26.8 18.4 21.7
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
106.3B USD 2.8 57.1 21.9 32.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.8B USD 4.4 33.7 21.9 25.8
UK
Compass Group PLC
LSE:CPG
36.9B GBP 0.8 19.8 10.7 13.7
US
Yum! Brands Inc
NYSE:YUM
43.4B USD 5.4 30 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
30.7B USD 3.3 33.4 16 18
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 5.8 1 083.2 405.1 -392.1
US
Darden Restaurants Inc
NYSE:DRI
22.7B USD 1.8 20.6 13.6 18.6
CN
MIXUE Group
HKEX:2097
151.7B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SA
Development Works Food Co CJSC
SAU:6013
Average EV/EBITDA: 433.4
22
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.4
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.9
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.9
8%
2.7
UK
Compass Group PLC
LSE:CPG
10.7
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
405.1
116%
3.5
US
Darden Restaurants Inc
NYSE:DRI
13.6
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SA
Development Works Food Co CJSC
SAU:6013
Average EV/EBIT: 612.8
Negative Multiple: -139.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.7
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.7
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.8
7%
3.7
UK
Compass Group PLC
LSE:CPG
13.7
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -392.1 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.6
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A