58U Relative Valuation - Uni-President China Holdings Ltd

Watchlist Manager

Watchlist

Price: 0.825 EUR -1.2%

Market Cap: €3.6B

U	Uni-President China Holdings Ltd SWB:58U	CN

Multiples-Based Value

The Multiples-Based Value of one 58U stock under the Base Case scenario is 0.916 EUR. Compared to the current market price of 0.825 EUR, Uni-President China Holdings Ltd is Undervalued by 10%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

58U Multiples-Based Value

Base Case

Undervaluation 10%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN		Uni-President China Holdings Ltd SWB:58U	33.3B EUR	0.9	14.6	10	10
JP	G	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	196B CHF	2.2	21.7	13.4	16.9
US		Mondelez International Inc NASDAQ:MDLZ	73.8B USD	1.9	30.1	18.3	25.1
FR		Danone SA PAR:BN	43.4B EUR	1.6	24	9.8	13.4
ZA	T	Tiger Brands Ltd JSE:TBS	50B ZAR	1.5	13.1	9.7	11.8
US		Hershey Co NYSE:HSY	42.7B USD	3.7	48.3	23.3	31.1
CN		Muyuan Foods Co Ltd SZSE:002714	240.4B CNY	1.6	10.8	10.7	10.7
ZA	A	Avi Ltd JSE:AVI	34.2B ZAR	2.1	13.2	9	9
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	25.5B CHF	4.3	34.9	20.6	26.9
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	216.2B CNY	7.7	31.6	28.8	28.8

				Revenue Growth	P/S to Growth
CN		Uni-President China Holdings Ltd SWB:58U	Average P/S: 2 174.8 0.9	7%	0.1
JP	G	Goyo Foods Industry Co Ltd TSE:2230	23 895.9	N/A	N/A
CH		Nestle SA SIX:NESN	2.2	2%	1.1
US		Mondelez International Inc NASDAQ:MDLZ	1.9	4%	0.5
FR		Danone SA PAR:BN	1.6	5%	0.3
ZA	T	Tiger Brands Ltd JSE:TBS	1.5	6%	0.2
US		Hershey Co NYSE:HSY	3.7	4%	0.9
CN		Muyuan Foods Co Ltd SZSE:002714	1.6	6%	0.3
ZA	A	Avi Ltd JSE:AVI	2.1	6%	0.3
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	4.3	8%	0.5
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	7.7	8%	1

				Earnings Growth	PEG
CN		Uni-President China Holdings Ltd SWB:58U	Average P/E: 49 181.4 14.6	9%	1.6
JP	G	Goyo Foods Industry Co Ltd TSE:2230	540 752.8	N/A	N/A
CH		Nestle SA SIX:NESN	21.7	13%	1.7
US		Mondelez International Inc NASDAQ:MDLZ	30.1	24%	1.3
FR		Danone SA PAR:BN	24	19%	1.3
ZA	T	Tiger Brands Ltd JSE:TBS	13.1	5%	2.6
US		Hershey Co NYSE:HSY	48.3	36%	1.3
CN		Muyuan Foods Co Ltd SZSE:002714	10.8	19%	0.6
ZA	A	Avi Ltd JSE:AVI	13.2	9%	1.5
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	34.9	10%	3.5
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	31.6	9%	3.5

				EBITDA Growth	EV/EBITDA to Growth
CN		Uni-President China Holdings Ltd SWB:58U	Average EV/EBITDA: 16 972.4 10	23%	0.4
JP	G	Goyo Foods Industry Co Ltd TSE:2230	186 542.5	N/A	N/A
CH		Nestle SA SIX:NESN	13.4	5%	2.7
US		Mondelez International Inc NASDAQ:MDLZ	18.3	16%	1.1
FR		Danone SA PAR:BN	9.8	4%	2.5
ZA	T	Tiger Brands Ltd JSE:TBS	9.7	11%	0.9
US		Hershey Co NYSE:HSY	23.3	22%	1.1
CN		Muyuan Foods Co Ltd SZSE:002714	10.7	25%	0.4
ZA	A	Avi Ltd JSE:AVI	9	8%	1.1
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	20.6	9%	2.3
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	28.8	16%	1.8

				EBIT Growth	EV/EBIT to Growth
CN		Uni-President China Holdings Ltd SWB:58U	Average EV/EBIT: 28 951.6 10	8%	1.2
JP	G	Goyo Foods Industry Co Ltd TSE:2230	318 284.3	N/A	N/A
CH		Nestle SA SIX:NESN	16.9	4%	4.2
US		Mondelez International Inc NASDAQ:MDLZ	25.1	20%	1.3
FR		Danone SA PAR:BN	13.4	6%	2.2
ZA	T	Tiger Brands Ltd JSE:TBS	11.8	12%	1
US		Hershey Co NYSE:HSY	31.1	28%	1.1
CN		Muyuan Foods Co Ltd SZSE:002714	10.7	12%	0.9
ZA	A	Avi Ltd JSE:AVI	9	8%	1.1
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	26.9	7%	3.8
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	28.8	11%	2.6

Uni-President China Holdings Ltd
SWB:58U

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

58U Competitors Multiples
Uni-President China Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Uni-President China Holdings Ltd SWB:58U

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

58U Competitors Multiples Uni-President China Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Uni-President China Holdings Ltd
SWB:58U

58U Competitors Multiples
Uni-President China Holdings Ltd Competitors