N

NR Instant Produce PCL
SET:NRF

Watchlist Manager
NR Instant Produce PCL
SET:NRF
Watchlist
Price: 0.62 THB -4.62%
Market Cap: 616.6m THB

Relative Value

The Relative Value of one NRF stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.62 THB, NR Instant Produce 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.

NRF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
87
Median 3Y
1.5
Median 5Y
2.4
Industry
1
vs History
vs Industry
41
Median 3Y
-0.6
Median 5Y
22.7
Industry
16.1
vs History
74
vs Industry
69
Median 3Y
7.5
Median 5Y
40.3
Industry
10
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-1.7
Industry
17.1
vs History
82
vs Industry
89
Median 3Y
1.6
Median 5Y
1.9
Industry
1.5
vs History
80
vs Industry
79
Median 3Y
2.2
Median 5Y
2.9
Industry
1.1
vs History
79
vs Industry
83
Median 3Y
6.3
Median 5Y
7.2
Industry
4.8
vs History
vs Industry
58
Median 3Y
13.3
Median 5Y
15.5
Industry
10
vs History
vs Industry
15
Median 3Y
15.5
Median 5Y
23.9
Industry
13.2
vs History
74
vs Industry
65
Median 3Y
11.9
Median 5Y
45.3
Industry
11.4
vs History
12
vs Industry
50
Median 3Y
-23.5
Median 5Y
-24.8
Industry
16.1
vs History
82
vs Industry
89
Median 3Y
1.2
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

NRF Competitors Multiples
NR Instant Produce 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
NR Instant Produce PCL
SET:NRF
616.6m THB 0.2 -0.8 -1.9 -1.4
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
196.9B CHF 2.2 19.1 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
69.9B USD 1.9 19.8 15.5 20.2
FR
Danone SA
PAR:BN
49.3B EUR 1.8 26.8 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
57.4B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
269.5B CNY 1.8 12.2 12.4 12.4
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.1B 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
221.1B CNY 7.9 32.3 29.4 29.4
P/E Multiple
Earnings Growth PEG
TH
N
NR Instant Produce PCL
SET:NRF
Average P/E: 67 616.5
Negative Multiple: -0.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
19.1
5%
3.8
US
Mondelez International Inc
NASDAQ:MDLZ
19.8
-1%
N/A
FR
Danone SA
PAR:BN
26.8
13%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
25%
0.5
US
Hershey Co
NYSE:HSY
27.2
-10%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.7
9%
4.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.3
9%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
N
NR Instant Produce PCL
SET:NRF
Average EV/EBITDA: 23 333.1
Negative Multiple: -1.9
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
12.4
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-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
29.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
N
NR Instant Produce PCL
SET:NRF
Average EV/EBIT: 39 803.9
Negative Multiple: -1.4
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
20.2
-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
12.4
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-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
29.4
11%
2.7