Emmi AG
SIX:EMMN

Watchlist Manager
Emmi AG Logo
Emmi AG
SIX:EMMN
Watchlist
Price: 734 CHF -1.87% Market Closed
Market Cap: 3.9B CHF

Relative Value

The Relative Value of one EMMN stock under the Base Case scenario is hidden CHF. Compared to the current market price of 734 CHF, Emmi 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.

EMMN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
42
Median 3Y
1.1
Median 5Y
1.1
Industry
1
Forward
0.8
vs History
87
vs Industry
28
Median 3Y
22.8
Median 5Y
23.9
Industry
16.2
Forward
16.9
vs History
87
vs Industry
31
Median 3Y
12.9
Median 5Y
13.6
Industry
10
vs History
87
vs Industry
51
Median 3Y
23.3
Median 5Y
23.3
Industry
17.6
vs History
44
vs Industry
10
Median 3Y
3.9
Median 5Y
4.1
Industry
1.5
vs History
84
vs Industry
41
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
Forward
1
vs History
88
vs Industry
57
Median 3Y
3.2
Median 5Y
3.3
Industry
4.8
vs History
88
vs Industry
30
Median 3Y
12.5
Median 5Y
12.7
Industry
10.1
Forward
9.8
vs History
87
vs Industry
25
Median 3Y
17.6
Median 5Y
18
Industry
13.3
Forward
14.5
vs History
84
vs Industry
28
Median 3Y
13.5
Median 5Y
13.9
Industry
11.4
vs History
76
vs Industry
23
Median 3Y
21.4
Median 5Y
23.2
Industry
16.2
vs History
87
vs Industry
21
Median 3Y
2.2
Median 5Y
2.4
Industry
1.1

Multiples Across Competitors

EMMN Competitors Multiples
Emmi 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
Emmi AG
SIX:EMMN
3.9B CHF 0.9 18.4 10.8 15.9
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
190.3B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
73.9B USD 2 20.9 16.2 21.1
FR
Danone SA
PAR:BN
48.5B EUR 1.8 26.4 11.4 15.4
ZA
Tiger Brands Ltd
JSE:TBS
53.6B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
204B MYR 614.9 22 980.5 6 558.7 8 095.4
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.5 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
258.6B CNY 1.7 11.7 12 12
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
P/S Multiple
Revenue Growth P/S to Growth
CH
Emmi AG
SIX:EMMN
Average P/S: 2 725.3
0.9
5%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
2%
1.1
US
Mondelez International Inc
NASDAQ:MDLZ
2
5%
0.4
FR
Danone SA
PAR:BN
1.8
3%
0.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
8%
N/A
MY
O
Ocb Bhd
KLSE:OCB
614.9
N/A N/A
US
Hershey Co
NYSE:HSY
3.5
4%
0.9
CN
Muyuan Foods Co Ltd
SZSE:002714
1.7
6%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
4.7
7%
0.7
P/E Multiple
Earnings Growth PEG
CH
Emmi AG
SIX:EMMN
Average P/E: 62 655.5
18.4
6%
3.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.5
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
20.9
-1%
N/A
FR
Danone SA
PAR:BN
26.4
13%
2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
MY
O
Ocb Bhd
KLSE:OCB
22 980.5
N/A N/A
US
Hershey Co
NYSE:HSY
29.5
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.7
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41
9%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Emmi AG
SIX:EMMN
Average EV/EBITDA: 21 467.3
10.8
8%
1.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
16.2
-2%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
MY
O
Ocb Bhd
KLSE:OCB
6 558.7
N/A N/A
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Emmi AG
SIX:EMMN
Average EV/EBIT: 36 279.4
15.9
7%
2.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.1
-3%
N/A
FR
Danone SA
PAR:BN
15.4
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
MY
O
Ocb Bhd
KLSE:OCB
8 095.4
N/A N/A
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1