Fraser and Neave Ltd
SGX:F99

Watchlist Manager
Fraser and Neave Ltd Logo
Fraser and Neave Ltd
SGX:F99
Watchlist
Price: 1.48 SGD Market Closed
Market Cap: 2.2B SGD

Relative Value

The Relative Value of one F99 stock under the Base Case scenario is hidden SGD. Compared to the current market price of 1.48 SGD, Fraser and Neave Ltd 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.

F99 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
45
Median 3Y
0.8
Median 5Y
0.9
Industry
1
Forward
1.4
vs History
6
vs Industry
42
Median 3Y
12.3
Median 5Y
12.8
Industry
16
Forward
3
vs History
34
vs Industry
37
Median 3Y
8.9
Median 5Y
8.9
Industry
9.8
vs History
vs Industry
22
Median 3Y
4.9
Median 5Y
4.9
Industry
16.6
vs History
3
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
vs History
42
vs Industry
44
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
Forward
1.7
vs History
39
vs Industry
54
Median 3Y
3.5
Median 5Y
3.5
Industry
4.7
vs History
52
vs Industry
43
Median 3Y
8.1
Median 5Y
8.1
Industry
9.9
Forward
8.4
vs History
71
vs Industry
39
Median 3Y
11.6
Median 5Y
12.5
Industry
13.1
Forward
11.4
vs History
50
vs Industry
34
Median 3Y
11.1
Median 5Y
11.1
Industry
11.2
vs History
vs Industry
19
Median 3Y
17.3
Median 5Y
14.7
Industry
15.7
vs History
3
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

F99 Competitors Multiples
Fraser and Neave Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Fraser and Neave Ltd
SGX:F99
2.2B SGD 0.9 15.3 8.1 11.3
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
198.7B CHF 2.2 19.3 12.9 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.6B USD 1.9 20 15.6 20.4
FR
Danone SA
PAR:BN
49.6B EUR 1.8 27 11.6 15.7
ZA
Tiger Brands Ltd
JSE:TBS
55.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
269B CNY 1.8 12.1 12.4 12.4
US
Hershey Co
NYSE:HSY
37.7B USD 3.3 27.9 16.7 20.9
ZA
Avi Ltd
JSE:AVI
33.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.7 41.2 24 32.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Fraser and Neave Ltd
SGX:F99
Average EV/EBITDA: 20 741.4
8.1
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
12.9
1%
12.9
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-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
16.7
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Fraser and Neave Ltd
SGX:F99
Average EV/EBIT: 35 382.5
11.3
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
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-3%
N/A
FR
Danone SA
PAR:BN
15.7
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
20.9
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.7
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6