S

Shufersal Ltd
TASE:SAE

Watchlist Manager
Shufersal Ltd
TASE:SAE
Watchlist
Price: 4 041 ILS -0.83% Market Closed
Market Cap: 10.8B ILS

Relative Value

The Relative Value of one SAE stock under the Base Case scenario is 4 650.06 ILS. Compared to the current market price of 4 041 ILS, Shufersal Ltd is Undervalued by 13%.

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.

SAE Relative Value
Base Case
4 650.06 ILS
Undervaluation 13%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Multiples Across Competitors

SAE Competitors Multiples
Shufersal Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Shufersal Ltd
TASE:SAE
10.8B ILS 0.7 16.2 7 14.3
ZA
Shoprite Holdings Ltd
JSE:SHP
145.7B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.9B CAD 1.2 30.1 12.4 20.4
CA
Alimentation Couche-Tard Inc
TSX:ATD
68.6B CAD 0.7 18.9 7.2 11.5
US
Kroger Co
NYSE:KR
40.5B USD 0.3 52.4 10.7 33.8
UK
Tesco PLC
LSE:TSCO
28.7B GBP 0 0.2 0 0
JP
Seven & i Holdings Co Ltd
TSE:3382
5.6T JPY 0.5 17.9 8.1 18.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
29.4B EUR 0.3 14.3 6.4 13.7
CA
George Weston Ltd
TSX:WN
37.6B CAD 0.6 25.3 7.2 10.7
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 3.6 83.3 48.8 60.7
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.2B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
S
Shufersal Ltd
TASE:SAE
Average EV/EBITDA: 12
7
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.4
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
7.2
7%
1
US
Kroger Co
NYSE:KR
10.7
7%
1.5
UK
Tesco PLC
LSE:TSCO
0
3%
0
JP
Seven & i Holdings Co Ltd
TSE:3382
8.1
-2%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.4
6%
1.1
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
IN
Avenue Supermarts Ltd
NSE:DMART
48.8
19%
2.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
S
Shufersal Ltd
TASE:SAE
Average EV/EBIT: 20.4
14.3
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.4
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
11.5
8%
1.4
US
Kroger Co
NYSE:KR
33.8
10%
3.4
UK
Tesco PLC
LSE:TSCO
0
3%
0
JP
Seven & i Holdings Co Ltd
TSE:3382
18.2
-4%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
13.7
13%
1.1
CA
George Weston Ltd
TSX:WN
10.7
14%
0.8
IN
Avenue Supermarts Ltd
NSE:DMART
60.7
20%
3
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A