Gildan Activewear Inc
TSX:GIL

Watchlist Manager
Gildan Activewear Inc Logo
Gildan Activewear Inc
TSX:GIL
Watchlist
Price: 83.34 CAD -0.81% Market Closed
Market Cap: 12.4B CAD

Relative Value

The Relative Value of one GIL stock under the Base Case scenario is 136.49 CAD. Compared to the current market price of 83.34 CAD, Gildan Activewear Inc is Undervalued by 39%.

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.

GIL Relative Value
Base Case
136.49 CAD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
22
Median 3Y
2
Median 5Y
2.1
Industry
1
Forward
2.6
vs History
6
vs Industry
33
Median 3Y
13.9
Median 5Y
11.7
Industry
17.9
Forward
17.3
vs History
6
vs Industry
26
Median 3Y
14.7
Median 5Y
12.2
Industry
10.2
vs History
31
vs Industry
37
Median 3Y
13.1
Median 5Y
13
Industry
18.1
vs History
0
vs Industry
11
Median 3Y
3.3
Median 5Y
3.6
Industry
1.3
vs History
9
vs Industry
21
Median 3Y
2.3
Median 5Y
2.6
Industry
1.2
Forward
3
vs History
22
vs Industry
25
Median 3Y
8.2
Median 5Y
8.6
Industry
3.9
vs History
26
vs Industry
31
Median 3Y
10.5
Median 5Y
10.9
Industry
9.8
Forward
11.2
vs History
23
vs Industry
31
Median 3Y
12.9
Median 5Y
12.9
Industry
13.4
Forward
13.5
vs History
14
vs Industry
24
Median 3Y
16.7
Median 5Y
13.4
Industry
11.5
vs History
25
vs Industry
20
Median 3Y
27.3
Median 5Y
18.5
Industry
15
vs History
15
vs Industry
16
Median 3Y
2.4
Median 5Y
2.6
Industry
1

Multiples Across Competitors

GIL Competitors Multiples
Gildan Activewear 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
Gildan Activewear Inc
TSX:GIL
12.4B CAD 2.7 19 11.8 14
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
309.8B EUR 3.7 28.2 12.8 18.5
FR
Hermes International SCA
PAR:RMS
223.7B EUR 14.2 49.9 29.1 33.2
KR
SBW
KRX:102280
360.9T KRW 3 928.3 -180 294.3 -121 675.8 -89 059.5
FR
EssilorLuxottica SA
PAR:EL
130.1B EUR 4.8 54.6 20.6 39
FR
Christian Dior SE
PAR:CDI
104.7B EUR 1.3 23 4.8 7
CH
Compagnie Financiere Richemont SA
SIX:CFR
97.8B CHF 4.8 25.5 21.8 21.8
FR
Kering SA
PAR:KER
36.3B EUR 2.3 49.8 12.5 27.9
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 5.1 83.6 51.2 57.2
DE
Adidas AG
XETRA:ADS
29.8B EUR 1.2 24.5 10.3 16.6
CN
ANTA Sports Products Ltd
HKEX:2020
229.6B HKD 2.8 14 11.3 11.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gildan Activewear Inc
TSX:GIL
Average EV/EBITDA: 18.6
11.8
26%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.8
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.1
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -121 675.8 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
20.6
10%
2.1
FR
Christian Dior SE
PAR:CDI
4.8
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.8
8%
2.7
FR
Kering SA
PAR:KER
12.5
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
51.2
25%
2
DE
Adidas AG
XETRA:ADS
10.3
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.3
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Gildan Activewear Inc
TSX:GIL
Average EV/EBIT: 24.6
14
26%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.5
2%
9.2
FR
Hermes International SCA
PAR:RMS
33.2
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -89 059.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
39
18%
2.2
FR
Christian Dior SE
PAR:CDI
7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.8
10%
2.2
FR
Kering SA
PAR:KER
27.9
1%
27.9
IN
Titan Company Ltd
NSE:TITAN
57.2
26%
2.2
DE
Adidas AG
XETRA:ADS
16.6
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.3
11%
1