Aryzta AG
SIX:ARYN

Watchlist Manager
Aryzta AG Logo
Aryzta AG
SIX:ARYN
Watchlist
Price: 50.7 CHF 0.7%
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 50.7 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
49
vs Industry
27
Median 3Y
21.1
Median 5Y
12.8
Industry
16.3
Forward
14
vs History
96
vs Industry
46
Median 3Y
7.5
Median 5Y
13
Industry
10
vs History
65
vs Industry
47
Median 3Y
24.7
Median 5Y
5.7
Industry
16.4
vs History
38
vs Industry
10
Median 3Y
3.9
Median 5Y
2.2
Industry
1.5
vs History
52
vs Industry
40
Median 3Y
1.2
Median 5Y
0.9
Industry
1.2
Forward
0.9
vs History
58
vs Industry
52
Median 3Y
3.5
Median 5Y
2.9
Industry
4.8
vs History
52
vs Industry
42
Median 3Y
8.1
Median 5Y
6.5
Industry
10.1
Forward
6
vs History
79
vs Industry
32
Median 3Y
14.5
Median 5Y
15.1
Industry
13.3
Forward
9.7
vs History
84
vs Industry
39
Median 3Y
9.7
Median 5Y
12.9
Industry
11.4
vs History
52
vs Industry
31
Median 3Y
14.2
Median 5Y
12.3
Industry
15.7
vs History
50
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 12.8 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
200.5B CHF 2.2 19.5 13 16.2
US
Mondelez International Inc
NASDAQ:MDLZ
72B USD 1.9 20.4 15.9 20.7
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
ZA
Tiger Brands Ltd
JSE:TBS
57.2B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
266.5B CNY 1.7 12.1 12.3 12.3
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.5B CHF 4.9 42.8 24.9 33.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
212B CNY 7.5 30.9 28.2 28.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Aryzta AG
SIX:ARYN
Average EV/EBITDA: 20 741.2
6.4
4%
1.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.9
0%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.9
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.2
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Aryzta AG
SIX:ARYN
Average EV/EBIT: 35 382.5
11.1
7%
1.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.2
1%
16.2
US
Mondelez International Inc
NASDAQ:MDLZ
20.7
-1%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
21%
0.6
US
Hershey Co
NYSE:HSY
20.5
-7%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.9
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.2
12%
2.3