Empire Company Ltd
TSX:EMP.A

Watchlist Manager
Empire Company Ltd Logo
Empire Company Ltd
TSX:EMP.A
Watchlist
Price: 46.74 CAD -8.76% Market Closed
Market Cap: 10.8B CAD

Relative Value

The Relative Value of one EMP.A stock under the Base Case scenario is hidden CAD. Compared to the current market price of 46.74 CAD, Empire Company Ltd 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.

EMP.A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
56
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6
Forward
0.3
vs History
9
vs Industry
31
Median 3Y
13.5
Median 5Y
13.8
Industry
17
Forward
13.9
vs History
14
vs Industry
49
Median 3Y
5.1
Median 5Y
5
Industry
8.6
vs History
61
vs Industry
25
Median 3Y
18.2
Median 5Y
19.5
Industry
17.3
vs History
26
vs Industry
31
Median 3Y
1.8
Median 5Y
2
Industry
1.7
vs History
14
vs Industry
47
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
31
vs Industry
42
Median 3Y
2
Median 5Y
2.1
Industry
2.3
vs History
17
vs Industry
36
Median 3Y
7.3
Median 5Y
7.4
Industry
8.5
Forward
6.6
vs History
12
vs Industry
24
Median 3Y
14.1
Median 5Y
13.6
Industry
13.2
Forward
12.1
vs History
15
vs Industry
39
Median 3Y
8.5
Median 5Y
8.1
Industry
10.1
vs History
30
vs Industry
31
Median 3Y
14.1
Median 5Y
13.4
Industry
14.4
vs History
20
vs Industry
32
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

EMP.A Competitors Multiples
Empire Company 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
CA
Empire Company Ltd
TSX:EMP.A
10.8B CAD 0.3 15.4 7.4 14.6
ZA
Shoprite Holdings Ltd
JSE:SHP
146.6B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.1B CAD 1.2 30 12.4 20.3
CA
Alimentation Couche-Tard Inc
TSX:ATD
67.3B CAD 0.7 18.7 9.9 15.8
UK
Tesco PLC
LSE:TSCO
30B GBP 0.4 19.7 7.8 12.5
US
Kroger Co
NYSE:KR
40.1B USD 0.3 14.8 7.1 13
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.5B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.5 21.5 7.8 17.8
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 91.2 53.3 66.9
CA
George Weston Ltd
TSX:WN
36.8B CAD 0.6 24.8 7.1 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.7B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Empire Company Ltd
TSX:EMP.A
Average EV/EBITDA: 13.3
7.4
7%
1.1
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
9.9
7%
1.4
UK
Tesco PLC
LSE:TSCO
7.8
3%
2.6
US
Kroger Co
NYSE:KR
7.1
7%
1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
7.8
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
53.3
20%
2.7
CA
George Weston Ltd
TSX:WN
7.1
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Empire Company Ltd
TSX:EMP.A
Average EV/EBIT: 20.8
14.6
10%
1.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.3
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
15.8
9%
1.8
UK
Tesco PLC
LSE:TSCO
12.5
3%
4.2
US
Kroger Co
NYSE:KR
13
10%
1.3
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.8
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
66.9
20%
3.3
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A