QAF Ltd
SGX:Q01

Watchlist Manager
QAF Ltd Logo
QAF Ltd
SGX:Q01
Watchlist
Price: 0.84 SGD 0.6% Market Closed
Market Cap: 483.2m SGD

Relative Value

The Relative Value of one Q01 stock under the Base Case scenario is 0.76 SGD. Compared to the current market price of 0.84 SGD, QAF Ltd is Overvalued by 10%.

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.

Q01 Relative Value
Base Case
0.76 SGD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
51
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
vs History
50
vs Industry
39
Median 3Y
14.2
Median 5Y
14
Industry
16
vs History
42
vs Industry
42
Median 3Y
7.9
Median 5Y
6.2
Industry
9.6
vs History
26
vs Industry
25
Median 3Y
21.6
Median 5Y
20.8
Industry
17
vs History
28
vs Industry
59
Median 3Y
1
Median 5Y
0.9
Industry
1.4
vs History
87
vs Industry
72
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
vs History
90
vs Industry
85
Median 3Y
1.1
Median 5Y
1.1
Industry
4.6
vs History
84
vs Industry
60
Median 3Y
4.9
Median 5Y
4.7
Industry
9.9
vs History
90
vs Industry
49
Median 3Y
8.5
Median 5Y
8.3
Industry
12.9
vs History
68
vs Industry
59
Median 3Y
5.1
Median 5Y
5.1
Industry
10.8
vs History
74
vs Industry
45
Median 3Y
9.2
Median 5Y
8.9
Industry
15
vs History
26
vs Industry
59
Median 3Y
0.8
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Q01 Competitors Multiples
QAF Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
QAF Ltd
SGX:Q01
483.2m SGD 0.8 13.9 4.2 6.7
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
225.4B CHF 2.5 20.7 14 17.2
US
Mondelez International Inc
NASDAQ:MDLZ
89.3B USD 2.5 19.4 13 15.5
FR
Danone SA
PAR:BN
49.6B EUR 1.8 24.6 11.7 15.5
ZA
Tiger Brands Ltd
JSE:TBS
46.3B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.2B USD 1.3 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.1B USD 3.1 20.1 13.3 16
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.3B CHF 5 40.7 23.2 30.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.5B CNY 8.6 36.6 29.8 29.8
US
General Mills Inc
NYSE:GIS
30.3B USD 1.5 11.9 10.2 11.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
QAF Ltd
SGX:Q01
Average EV/EBITDA: 18 667
4.2
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
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
13
-1%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
13.3
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.2
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
17%
1.8
US
General Mills Inc
NYSE:GIS
10.2
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
QAF Ltd
SGX:Q01
Average EV/EBIT: 31 843.7
6.7
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
17.2
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
-1%
N/A
US
Hershey Co
NYSE:HSY
16
-10%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.8
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
13%
2.3
US
General Mills Inc
NYSE:GIS
11.7
-3%
N/A