Aryzta AG
SIX:ARYN

Watchlist Manager
Aryzta AG Logo
Aryzta AG
SIX:ARYN
Watchlist
Price: 51.3 CHF -0.48% Market Closed
Market Cap: 1.3B 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 51.3 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
73
vs Industry
45
Median 3Y
0.9
Median 5Y
0.7
Industry
1
Forward
0.6
vs History
47
vs Industry
27
Median 3Y
21.1
Median 5Y
12.9
Industry
16
Forward
14.3
vs History
93
vs Industry
46
Median 3Y
7.5
Median 5Y
12.5
Industry
9.9
vs History
65
vs Industry
47
Median 3Y
24.7
Median 5Y
5.7
Industry
17.1
vs History
38
vs Industry
10
Median 3Y
3.9
Median 5Y
2.2
Industry
1.5
vs History
47
vs Industry
40
Median 3Y
1.2
Median 5Y
0.9
Industry
1.1
Forward
0.9
vs History
58
vs Industry
52
Median 3Y
3.5
Median 5Y
2.9
Industry
4.7
vs History
50
vs Industry
42
Median 3Y
8.1
Median 5Y
6.5
Industry
10.1
Forward
6.6
vs History
77
vs Industry
32
Median 3Y
14.5
Median 5Y
14.9
Industry
13.3
Forward
11.5
vs History
82
vs Industry
39
Median 3Y
9.7
Median 5Y
12.4
Industry
11.4
vs History
50
vs Industry
31
Median 3Y
14.2
Median 5Y
12.4
Industry
16
vs History
47
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
1.3B CHF 0.6 13 6.5 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
188B CHF 2.1 18.2 12.4 15.3
US
Mondelez International Inc
NASDAQ:MDLZ
68.2B USD 1.8 19.3 15.2 19.8
ZA
Tiger Brands Ltd
JSE:TBS
58.3B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.2B EUR 1.8 26.7 11.5 15.6
CN
Muyuan Foods Co Ltd
SZSE:002714
274B CNY 1.8 12.4 12.6 12.6
US
Hershey Co
NYSE:HSY
37.2B USD 3.2 27.4 16.5 20.6
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
222.5B CNY 7.9 32.5 29.6 29.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Aryzta AG
SIX:ARYN
Average EV/EBITDA: 20 741.2
6.5
2%
3.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
15.2
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.6
31%
0.4
US
Hershey Co
NYSE:HSY
16.5
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.6
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Aryzta AG
SIX:ARYN
Average EV/EBIT: 35 382.4
11.3
3%
3.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.3
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
19.8
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.6
20%
0.6
US
Hershey Co
NYSE:HSY
20.6
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.6
11%
2.7