Maple Leaf Foods Inc
SWB:M1L

Watchlist Manager
Maple Leaf Foods Inc Logo
Maple Leaf Foods Inc
SWB:M1L
Watchlist
Price: 15.6 EUR -0.64% Market Closed
Market Cap: €1.9B

Relative Value

The Relative Value of one M1L stock under the Base Case scenario is 21.41 EUR. Compared to the current market price of 15.6 EUR, Maple Leaf Foods Inc is Undervalued by 27%.

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.

M1L Relative Value
Base Case
21.41 EUR
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

M1L Competitors Multiples
Maple Leaf Foods Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Maple Leaf Foods Inc
SWB:M1L
3.2B EUR 0.7 15.5 7.1 12.3
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
191.1B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
75.6B USD 2 21.4 16.5 21.6
ZA
Tiger Brands Ltd
JSE:TBS
55.4B ZAR 0 0.1 -0.9 -1.1
FR
Danone SA
PAR:BN
44.4B EUR 1.6 24.3 10.6 14.2
US
Hershey Co
NYSE:HSY
39.9B USD 3.5 29.4 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
246.3B CNY 1.6 11.1 10.9 10.9
ZA
Avi Ltd
JSE:AVI
35.7B ZAR 0 0.1 0.1 0.1
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.7B CHF 4.8 42.2 24.5 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
208.4B CNY 7.4 30.4 27.7 27.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Maple Leaf Foods Inc
SWB:M1L
Average EV/EBITDA: 18 667
7.1
6%
1.2
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
16.5
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Negative Multiple: -0.9
11%
N/A
FR
Danone SA
PAR:BN
10.6
5%
2.1
US
Hershey Co
NYSE:HSY
17.7
-3%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.9
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
0.1
7%
0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.5
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
27.7
16%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Maple Leaf Foods Inc
SWB:M1L
Average EV/EBIT: 31 844.2
12.3
17%
0.7
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
21.6
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Negative Multiple: -1.1
12%
N/A
FR
Danone SA
PAR:BN
14.2
6%
2.4
US
Hershey Co
NYSE:HSY
22.1
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
10.9
20%
0.5
ZA
A
Avi Ltd
JSE:AVI
0.1
8%
0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
27.7
11%
2.5