Aegis Brands Inc
TSX:AEG

Watchlist Manager
Aegis Brands Inc Logo
Aegis Brands Inc
TSX:AEG
Watchlist
Price: 0.29 CAD 3.57% Market Closed
Market Cap: 24.7m CAD

Relative Value

AEG doesn't have a meaningful market cap.

The Relative Value of one AEG stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.29 CAD, Aegis Brands 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.

AEG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
36
Median 3Y
1.4
Median 5Y
1.5
Industry
1.4
vs History
3
vs Industry
Median 3Y
-5.5
Median 5Y
-2.2
Industry
20
vs History
25
vs Industry
Median 3Y
-28.5
Median 5Y
-16.6
Industry
9.6
vs History
vs Industry
51
Median 3Y
-5.3
Median 5Y
-4.5
Industry
18.6
vs History
85
vs Industry
49
Median 3Y
1.5
Median 5Y
1.6
Industry
2.1
vs History
36
vs Industry
26
Median 3Y
2.7
Median 5Y
2.5
Industry
1.9
vs History
76
vs Industry
44
Median 3Y
3.3
Median 5Y
4.8
Industry
3.8
vs History
49
vs Industry
34
Median 3Y
9.8
Median 5Y
9.4
Industry
10.5
vs History
33
vs Industry
39
Median 3Y
11.4
Median 5Y
10.4
Industry
16.2
vs History
22
vs Industry
Median 3Y
-61.6
Median 5Y
-36.3
Industry
11.3
vs History
11
vs Industry
Median 3Y
-30.4
Median 5Y
-19.2
Industry
15.9
vs History
73
vs Industry
51
Median 3Y
1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

AEG Competitors Multiples
Aegis Brands 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
Aegis Brands Inc
TSX:AEG
24.7m CAD 1.5 14.7 9.3 11.9
US
McDonald's Corp
NYSE:MCD
220.5B USD 8.4 26.2 18 21.3
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
96.3B USD 2.6 51.9 20.1 30
UK
Compass Group PLC
LSE:CPG
39.5B GBP 0.9 21.2 11.7 15.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
46.2B USD 3.9 30.1 19.5 23
US
Yum! Brands Inc
NYSE:YUM
41.2B USD 5.1 28.5 18.5 19.9
CA
Restaurant Brands International Inc
NYSE:QSR
32B USD 3.5 34.8 16.5 18.5
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.5 1 441.1 450.9 -416.8
US
Darden Restaurants Inc
NYSE:DRI
21.3B USD 1.7 19.4 12.7 17.4
CN
MIXUE Group
HKEX:2097
152.9B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Aegis Brands Inc
TSX:AEG
Average EV/EBITDA: 436.3
9.3
N/A N/A
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.1
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.7
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
19.5
8%
2.4
US
Yum! Brands Inc
NYSE:YUM
18.5
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
16.5
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
450.9
117%
3.9
US
Darden Restaurants Inc
NYSE:DRI
12.7
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Aegis Brands Inc
TSX:AEG
Average EV/EBIT: 545.3
11.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.3
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30
18%
1.7
UK
Compass Group PLC
LSE:CPG
15.1
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
23
7%
3.3
US
Yum! Brands Inc
NYSE:YUM
19.9
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.5
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -416.8 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.4
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A