Indigo Books and Music Inc
TSX:IDG

Watchlist Manager
Indigo Books and Music Inc Logo
Indigo Books and Music Inc
TSX:IDG
Watchlist
Price: 2.49 CAD Market Closed
Market Cap: 68.9m CAD

Relative Value

The Relative Value of one IDG stock under the Base Case scenario is 12.51 CAD. Compared to the current market price of 2.49 CAD, Indigo Books and Music Inc is Undervalued by 80%.

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.

IDG Relative Value
Base Case
12.51 CAD
Undervaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
89
Median 3Y
0.1
Median 5Y
0.1
Industry
0.5
Forward
0.1
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.8
Industry
16.8
Forward
-1.7
vs History
23
vs Industry
68
Median 3Y
1.7
Median 5Y
1.7
Industry
8.2
vs History
vs Industry
57
Median 3Y
-1.2
Median 5Y
-1.4
Industry
16.7
vs History
vs Industry
32
Median 3Y
-1.1
Median 5Y
0.4
Industry
1.6
vs History
53
vs Industry
58
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.4
vs History
53
vs Industry
68
Median 3Y
1
Median 5Y
1
Industry
2.3
vs History
4
vs Industry
17
Median 3Y
11
Median 5Y
10.1
Industry
8.3
Forward
-19.9
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-9.5
Industry
12.6
vs History
15
vs Industry
29
Median 3Y
10.6
Median 5Y
9.9
Industry
9.6
vs History
0
vs Industry
17
Median 3Y
17.3
Median 5Y
11.2
Industry
13.4
vs History
14
vs Industry
47
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

IDG Competitors Multiples
Indigo Books and Music Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Indigo Books and Music Inc
TSX:IDG
68.9m CAD 0.1 -0.8 15.4 -8.7
CN
Pop Mart International Group Ltd
HKEX:9992
328.8B HKD 23.1 96.4 57.8 69.7
US
Tractor Supply Co
NASDAQ:TSCO
27.1B USD 1.8 25 15.1 19.9
US
Ulta Beauty Inc
NASDAQ:ULTA
21B USD 1.8 17.6 11.2 13.1
CN
China Tourism Group Duty Free Corp Ltd
SSE:601888
127.5B CNY 2.3 32.7 20 20
HK
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
118.7B HKD 1.2 26.5 15.9 21.1
US
DICK'S Sporting Goods Inc
NYSE:DKS
14.4B USD 1.1 12.5 7.8 9.9
JP
Sanrio Co Ltd
TSE:8136
1.5T JPY 10.6 36.8 26.9 28
NL
Grandvision NV
F:8GV
7.2B EUR 1.8 20.1 18.2 18.2
US
Five Below Inc
NASDAQ:FIVE
7B USD 1.8 27.6 13.2 20
US
Bath & Body Works Inc
NYSE:BBWI
5.7B USD 0.8 7 5.7 6.9