Corby Spirit and Wine Ltd
TSX:CSW.A

Watchlist Manager
Corby Spirit and Wine Ltd Logo
Corby Spirit and Wine Ltd
TSX:CSW.A
Watchlist
Price: 14.56 CAD 0.62%
Market Cap: 414.5m CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CSW.A stock under the Base Case scenario is 18.47 CAD. Compared to the current market price of 14.56 CAD, Corby Spirit and Wine Ltd is Undervalued by 21%.

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.

CSW.A Relative Value
Base Case
18.47 CAD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
82
vs Industry
42
Median 3Y
2
Median 5Y
2.6
Industry
1.7
More Details
15.9
P/E
P/E
Price to Earnings
15.9
vs History
57
vs Industry
44
Median 3Y
18.2
Median 5Y
16.7
Industry
19.5
More Details
9
P/OCF
P/OCF
Price to OCF
9
vs History
76
vs Industry
46
Median 3Y
10.8
Median 5Y
10.3
Industry
12
More Details
43.1
P/FCFE
P/FCFE
Price to FCFE
43.1
vs History
3
vs Industry
27
Median 3Y
8.9
Median 5Y
8.9
Industry
20.2
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
63
vs Industry
36
Median 3Y
2.2
Median 5Y
2.3
Industry
2.1
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
71
vs Industry
42
Median 3Y
2.3
Median 5Y
2.3
Industry
1.9
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
36
vs Industry
56
Median 3Y
4.2
Median 5Y
4.1
Industry
4.9
More Details
8.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.5
vs History
36
vs Industry
52
Median 3Y
8.3
Median 5Y
8
Industry
11.3
More Details
11.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.6
vs History
46
vs Industry
48
Median 3Y
11.7
Median 5Y
11.2
Industry
15.4
More Details
11.1
EV/OCF
EV/OCF
Enterprise Value to OCF
11.1
vs History
38
vs Industry
42
Median 3Y
11.3
Median 5Y
10.6
Industry
12.7
More Details
12
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12
vs History
44
vs Industry
46
Median 3Y
12.5
Median 5Y
11.4
Industry
19.9
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
69
vs Industry
43
Median 3Y
1.5
Median 5Y
2.3
Industry
1.5
More Details

Multiples Across Competitors

CSW.A Competitors Multiples
Corby Spirit and Wine Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Corby Spirit and Wine Ltd
TSX:CSW.A
414.5m CAD 1.7 15.9 8.5 11.6
CN
Kweichow Moutai Co Ltd
SSE:600519
1.8T CNY 10 20.1 14.2 14.2
CN
Wuliangye Yibin Co Ltd
SZSE:000858
482.5B CNY 5.3 14.8 8.4 8.4
UK
Diageo PLC
LSE:DGE
42.3B GBP 2.1 11.8 9.5 10.3
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
US
Constellation Brands Inc
NYSE:STZ
30.3B USD 3 -68.8 10.7 12.1
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
216.5B CNY 5.8 17.1 11.4 11.4
FR
Pernod Ricard SA
PAR:RI
23.8B EUR 2.1 21.7 10.2 11.7
CN
Luzhou Laojiao Co Ltd
SZSE:000568
175.3B CNY 5.6 13 8.3 8.3
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
99.9B CNY 4.2 23.5 12.7 12.7
US
Brown-Forman Corp
NYSE:BF.B
13.6B USD 3.5 15.8 12.1 13

See Also

Summary
CSW.A intrinsic value, competitors valuation, and company profile.
DCF Valuation
CSW.A stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CSW.A stock valuation using valuation multiples.
Wall Street Estimates
CSW.A price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CSW.A stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 267,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.