Calbee Inc
TSE:2229

Watchlist Manager
Calbee Inc Logo
Calbee Inc
TSE:2229
Watchlist
Price: 2 880.5 JPY -2.37% Market Closed
Market Cap: 385.8B JPY

Relative Value

The Relative Value of one Calbee Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 880.5 JPY, Calbee Inc 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.

Calbee Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
38
Median 3Y
1.2
Median 5Y
1.3
Industry
1
Forward
1
vs History
25
vs Industry
33
Median 3Y
20.5
Median 5Y
20.1
Industry
16.1
Forward
17.2
vs History
88
vs Industry
27
Median 3Y
15.3
Median 5Y
13.3
Industry
9.9
vs History
46
vs Industry
15
Median 3Y
27.8
Median 5Y
27.8
Industry
16.7
vs History
71
vs Industry
36
Median 3Y
2
Median 5Y
2
Industry
1.5
vs History
69
vs Industry
42
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1
Forward
1
vs History
50
vs Industry
54
Median 3Y
3.5
Median 5Y
3.3
Industry
4.8
vs History
53
vs Industry
40
Median 3Y
9.1
Median 5Y
8.7
Industry
9.9
Forward
7.7
vs History
34
vs Industry
35
Median 3Y
13.6
Median 5Y
12.8
Industry
13.1
Forward
11.1
vs History
88
vs Industry
29
Median 3Y
14.1
Median 5Y
11.8
Industry
11.3
vs History
33
vs Industry
Median 3Y
-21.7
Median 5Y
17.9
Industry
15.6
vs History
77
vs Industry
33
Median 3Y
1.6
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Calbee 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
JP
Calbee Inc
TSE:2229
359.9B JPY 1.1 20.7 8.3 13
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
199.4B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.8B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
56.9B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
266.7B CNY 1.7 12 12.3 12.3
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.9B CHF 4.7 41.8 24.3 33.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Calbee Inc
TSE:2229
Average EV/EBITDA: 20 741.4
8.3
5%
1.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Calbee Inc
TSE:2229
Average EV/EBIT: 35 382.6
13
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.2
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6