L

Lee Feed Mill PCL
SET:LEE

Watchlist Manager
Lee Feed Mill PCL
SET:LEE
Watchlist
Price: 2.58 THB Market Closed
Market Cap: 2.4B THB

Relative Value

The Relative Value of one LEE stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.58 THB, Lee Feed Mill PCL 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.

LEE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
51
Median 3Y
0.7
Median 5Y
0.7
Industry
1
vs History
96
vs Industry
38
Median 3Y
22.1
Median 5Y
17.5
Industry
16
vs History
84
vs Industry
26
Median 3Y
12.5
Median 5Y
13.1
Industry
9.9
vs History
53
vs Industry
10
Median 3Y
20
Median 5Y
8.5
Industry
17.1
vs History
57
vs Industry
66
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
84
vs Industry
76
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
vs History
90
vs Industry
49
Median 3Y
4.8
Median 5Y
4.4
Industry
4.7
vs History
93
vs Industry
57
Median 3Y
7.8
Median 5Y
7.6
Industry
10
vs History
93
vs Industry
46
Median 3Y
16.2
Median 5Y
13.7
Industry
13.2
vs History
80
vs Industry
48
Median 3Y
6.4
Median 5Y
6.6
Industry
11.4
vs History
53
vs Industry
21
Median 3Y
9.3
Median 5Y
2.9
Industry
16.1
vs History
76
vs Industry
71
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

LEE Competitors Multiples
Lee Feed Mill PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Lee Feed Mill PCL
SET:LEE
2.3B THB 0.8 8 2.4 3.2
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
196.9B CHF 2.2 19.1 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
70.2B USD 1.9 19.9 15.5 20.3
FR
Danone SA
PAR:BN
49.5B EUR 1.8 26.9 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
57.3B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
261.9B CNY 1.7 11.8 12.1 12.1
US
Hershey Co
NYSE:HSY
37.3B USD 3.2 27.4 16.5 20.7
ZA
Avi Ltd
JSE:AVI
34.4B 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
219B CNY 7.8 32 29.1 29.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
L
Lee Feed Mill PCL
SET:LEE
Average EV/EBITDA: 20 740.8
2.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.1
31%
0.4
US
Hershey Co
NYSE:HSY
16.5
-5%
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
29.1
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
L
Lee Feed Mill PCL
SET:LEE
Average EV/EBIT: 35 381.6
3.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.9
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.3
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.1
20%
0.6
US
Hershey Co
NYSE:HSY
20.7
-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
29.1
11%
2.6