Aryzta AG
SIX:ARYN

Watchlist Manager
Aryzta AG Logo
Aryzta AG
SIX:ARYN
Watchlist
Price: 50.05 CHF -1.38% Market Closed
Market Cap: 1.2B CHF

Relative Value

The Relative Value of one ARYN stock under the Base Case scenario is hidden CHF. Compared to the current market price of 50.05 CHF, Aryzta AG 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.

ARYN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
45
Median 3Y
0.9
Median 5Y
0.7
Industry
1
Forward
0.6
vs History
50
vs Industry
27
Median 3Y
21.1
Median 5Y
13
Industry
16.1
Forward
13.9
vs History
98
vs Industry
46
Median 3Y
7.5
Median 5Y
12.5
Industry
10
vs History
66
vs Industry
47
Median 3Y
24.7
Median 5Y
5.7
Industry
17.3
vs History
39
vs Industry
10
Median 3Y
3.9
Median 5Y
2.2
Industry
1.5
vs History
53
vs Industry
40
Median 3Y
1.2
Median 5Y
0.9
Industry
1.1
Forward
0.9
vs History
60
vs Industry
52
Median 3Y
3.5
Median 5Y
2.9
Industry
4.8
vs History
57
vs Industry
42
Median 3Y
8.1
Median 5Y
6.5
Industry
10.1
Forward
6.5
vs History
79
vs Industry
32
Median 3Y
14.5
Median 5Y
14.9
Industry
13.3
Forward
11.2
vs History
85
vs Industry
39
Median 3Y
9.7
Median 5Y
12.4
Industry
11.5
vs History
53
vs Industry
31
Median 3Y
14.2
Median 5Y
12.4
Industry
16.1
vs History
52
vs Industry
23
Median 3Y
1.8
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

ARYN Competitors Multiples
Aryzta AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Aryzta AG
SIX:ARYN
1.2B CHF 0.6 12.6 6.4 11.1
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
193.6B CHF 2.1 18.8 12.7 15.7
US
Mondelez International Inc
NASDAQ:MDLZ
73.8B USD 2 20.9 16.2 21.1
FR
Danone SA
PAR:BN
49.4B EUR 1.8 26.8 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
53.1B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.7 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
263.9B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.3B CHF 4.6 40.9 23.8 32.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
220B CNY 7.8 32.1 29.3 29.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Aryzta AG
SIX:ARYN
Average EV/EBITDA: 20 741.4
6.4
2%
3.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.7
1%
12.7
US
Mondelez International Inc
NASDAQ:MDLZ
16.2
-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
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.8
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.3
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Aryzta AG
SIX:ARYN
Average EV/EBIT: 35 382.7
11.1
3%
3.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.7
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.1
-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
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.5
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.3
11%
2.7