Old Chang Kee Ltd
SGX:5ML

Watchlist Manager
Old Chang Kee Ltd Logo
Old Chang Kee Ltd
SGX:5ML
Watchlist
Price: 0.955 SGD 1.06% Market Closed
Market Cap: 115.9m SGD

Relative Value

The Relative Value of one 5ML stock under the Base Case scenario is 0.81 SGD. Compared to the current market price of 0.955 SGD, Old Chang Kee Ltd is Overvalued by 15%.

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.

5ML Relative Value
Base Case
0.81 SGD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
42
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9
vs History
65
vs Industry
54
Median 3Y
10.4
Median 5Y
11.2
Industry
16.2
vs History
7
vs Industry
58
Median 3Y
3.6
Median 5Y
3.6
Industry
9.5
vs History
38
vs Industry
44
Median 3Y
8.9
Median 5Y
8.9
Industry
17.1
vs History
44
vs Industry
33
Median 3Y
1.9
Median 5Y
2.1
Industry
1.5
vs History
39
vs Industry
61
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1
vs History
44
vs Industry
86
Median 3Y
1
Median 5Y
1.1
Industry
4.7
vs History
46
vs Industry
72
Median 3Y
2.6
Median 5Y
2.8
Industry
9.9
vs History
69
vs Industry
64
Median 3Y
5.6
Median 5Y
7.3
Industry
12.8
vs History
33
vs Industry
67
Median 3Y
2.6
Median 5Y
2.7
Industry
10.6
vs History
33
vs Industry
53
Median 3Y
2.8
Median 5Y
2.9
Industry
14.8
vs History
0
vs Industry
23
Median 3Y
1.7
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

5ML Competitors Multiples
Old Chang Kee Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Old Chang Kee Ltd
SGX:5ML
115.9m SGD 1.1 10.1 2.9 5.6
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
227.7B CHF 2.5 20.9 14.1 17.4
US
Mondelez International Inc
NASDAQ:MDLZ
85.8B USD 2.3 23.8 17.3 22.2
FR
Danone SA
PAR:BN
48.7B EUR 1.8 24.1 11.5 15.3
ZA
Tiger Brands Ltd
JSE:TBS
48.9B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
28.7B CHF 5.3 42.7 24.3 32.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
246B CNY 8.9 37.1 30.6 30.6
US
Kraft Heinz Co
NASDAQ:KHC
31.4B USD 1.2 11.8 8 9.4
US
Hershey Co
NYSE:HSY
31.5B USD 2.9 19.1 12.7 15.2
ZA
Avi Ltd
JSE:AVI
30.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Old Chang Kee Ltd
SGX:5ML
Average EV/EBITDA: 20 740.4
2.9
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
14.1
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
17.3
-1%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
17%
1.8
US
Kraft Heinz Co
NASDAQ:KHC
8
0%
N/A
US
Hershey Co
NYSE:HSY
12.7
-8%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Old Chang Kee Ltd
SGX:5ML
Average EV/EBIT: 35 381.4
5.6
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
17.4
2%
8.7
US
Mondelez International Inc
NASDAQ:MDLZ
22.2
-2%
N/A
FR
Danone SA
PAR:BN
15.3
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.3
9%
3.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
13%
2.4
US
Kraft Heinz Co
NASDAQ:KHC
9.4
-1%
N/A
US
Hershey Co
NYSE:HSY
15.2
-10%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A