Nestle SA
SIX:NESN

Watchlist Manager
Nestle SA Logo
Nestle SA
SIX:NESN
Watchlist
Price: 86.78 CHF -0.26% Market Closed
Market Cap: 223.6B CHF

Relative Value

The Relative Value of one NESN stock under the Base Case scenario is 93.94 CHF. Compared to the current market price of 86.78 CHF, Nestle SA is Undervalued by 8%.

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.

NESN Relative Value
Base Case
93.94 CHF
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
18
Median 3Y
2.8
Median 5Y
3.1
Industry
0.9
Forward
2.4
vs History
66
vs Industry
26
Median 3Y
21.1
Median 5Y
21.6
Industry
16.2
Forward
18.9
vs History
88
vs Industry
25
Median 3Y
18.8
Median 5Y
19.5
Industry
9.5
vs History
88
vs Industry
33
Median 3Y
19.1
Median 5Y
20.2
Industry
17.2
vs History
76
vs Industry
5
Median 3Y
6.8
Median 5Y
6.6
Industry
1.5
vs History
90
vs Industry
16
Median 3Y
3.2
Median 5Y
3.4
Industry
1.1
Forward
2.9
vs History
88
vs Industry
32
Median 3Y
7
Median 5Y
7.2
Industry
4.7
vs History
90
vs Industry
25
Median 3Y
15.6
Median 5Y
16.3
Industry
10
Forward
14.3
vs History
90
vs Industry
25
Median 3Y
19
Median 5Y
20
Industry
12.9
Forward
18.1
vs History
90
vs Industry
22
Median 3Y
21.8
Median 5Y
21.5
Industry
10.7
vs History
87
vs Industry
16
Median 3Y
37.9
Median 5Y
31.1
Industry
14.9
vs History
90
vs Industry
16
Median 3Y
2.9
Median 5Y
2.9
Industry
1.1

Multiples Across Competitors

NESN Competitors Multiples
Nestle SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Nestle SA
SIX:NESN
223.3B CHF 2.4 20.5 13.9 17.1
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
US
Mondelez International Inc
NASDAQ:MDLZ
86.8B USD 2.4 24.1 17.4 22.4
FR
Danone SA
PAR:BN
48.1B EUR 1.8 23.8 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
52.6B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
29.7B CHF 5.4 44.2 25.1 33.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
246.2B CNY 8.9 37.1 30.6 30.6
US
Hershey Co
NYSE:HSY
33B USD 3.1 20 13.2 15.9
US
Kraft Heinz Co
NASDAQ:KHC
31.9B USD 1.3 12 8 9.5
CN
Muyuan Foods Co Ltd
SZSE:002714
226.9B CNY 1.5 9.2 9.9 9.9
ZA
Avi Ltd
JSE:AVI
30.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Nestle SA
SIX:NESN
Average EV/EBITDA: 20 741.3
13.9
3%
4.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
US
Mondelez International Inc
NASDAQ:MDLZ
17.4
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.1
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
17%
1.8
US
Hershey Co
NYSE:HSY
13.2
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8
-1%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.9
33%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Nestle SA
SIX:NESN
Average EV/EBIT: 35 382
17.1
2%
8.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
US
Mondelez International Inc
NASDAQ:MDLZ
22.4
-2%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.4
9%
3.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
13%
2.4
US
Hershey Co
NYSE:HSY
15.9
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.5
-1%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
9.9
18%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A