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: 13.9 CAD 1.46% Market Closed
Market Cap: 395.7m CAD
Section:
 

Relative Value

The Relative Value of one CSW.A stock under the Base Case scenario is 18.52 CAD. Compared to the current market price of 13.9 CAD, Corby Spirit and Wine Ltd is Undervalued by 25%.

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
18.52 CAD
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
90
vs Industry
42
Median 3Y
1.8
Median 5Y
2.5
Industry
1.7
More Details
14
P/E
P/E
Price to Earnings
14
vs History
84
vs Industry
44
Median 3Y
16.9
Median 5Y
16.7
Industry
18.5
More Details
8.5
P/OCF
P/OCF
Price to OCF
8.5
vs History
88
vs Industry
46
Median 3Y
10.3
Median 5Y
10.3
Industry
11.8
More Details
22.2
P/FCFE
P/FCFE
Price to FCFE
22.2
vs History
17
vs Industry
27
Median 3Y
13.9
Median 5Y
9.3
Industry
19.8
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
69
vs Industry
36
Median 3Y
2.2
Median 5Y
2.3
Industry
2
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
92
vs Industry
42
Median 3Y
2.2
Median 5Y
2.3
Industry
1.9
More Details
3.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.9
vs History
76
vs Industry
56
Median 3Y
4.1
Median 5Y
4.1
Industry
4.9
More Details
7.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.7
vs History
68
vs Industry
52
Median 3Y
8.1
Median 5Y
8
Industry
11.3
More Details
10.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.3
vs History
73
vs Industry
48
Median 3Y
11.2
Median 5Y
11
Industry
14.8
More Details
10.5
EV/OCF
EV/OCF
Enterprise Value to OCF
10.5
vs History
57
vs Industry
42
Median 3Y
11.4
Median 5Y
10.7
Industry
13.1
More Details
11.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.1
vs History
57
vs Industry
46
Median 3Y
12.5
Median 5Y
11.6
Industry
20.8
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
73
vs Industry
43
Median 3Y
1.5
Median 5Y
2.3
Industry
1.4
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Corby Spirit and Wine Ltd
TSX:CSW.A
395.7m CAD 1.5 14 7.7 10.3
CN
Kweichow Moutai Co Ltd
SSE:600519
1.8T CNY 9.9 19.9 14.4 14.4
CN
Wuliangye Yibin Co Ltd
SZSE:000858
441.3B CNY 5.4 15.5 8.1 8.1
UK
Diageo PLC
LSE:DGE
37.8B GBP 1.9 16 9.2 12.9
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
216.9B CNY 5.8 17.6 13.2 13.2
CN
Luzhou Laojiao Co Ltd
SZSE:000568
181B CNY 6 14.3 8.9 8.9
US
Constellation Brands Inc
NYSE:STZ
25B USD 2.6 20.4 9.7 11
FR
Pernod Ricard SA
PAR:RI
19.3B EUR 1.7 11.8 8.5 9.7
US
Brown-Forman Corp
NYSE:BF.B
14.3B USD 3.7 17.6 13.1 14.1
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
94.2B CNY 4.8 45.5 23 23

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 303,600+ 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.