Maple Leaf Foods Inc
TSX:MFI

Watchlist Manager
Maple Leaf Foods Inc Logo
Maple Leaf Foods Inc
TSX:MFI
Watchlist
Price: 25.25 CAD 2.43% Market Closed
Market Cap: 3.2B CAD

Relative Value

The Relative Value of one MFI stock under the Base Case scenario is 37.57 CAD. Compared to the current market price of 25.25 CAD, Maple Leaf Foods Inc is Undervalued by 33%.

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.

MFI Relative Value
Base Case
37.57 CAD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
57
Median 3Y
0.6
Median 5Y
0.6
Industry
1
Forward
0.8
vs History
63
vs Industry
16
Median 3Y
-6.8
Median 5Y
18.6
Industry
16.1
Forward
24.2
vs History
84
vs Industry
46
Median 3Y
10.3
Median 5Y
10.3
Industry
10
vs History
7
vs Industry
55
Median 3Y
21.9
Median 5Y
22.8
Industry
17.1
vs History
7
vs Industry
31
Median 3Y
1.7
Median 5Y
1.5
Industry
1.5
vs History
41
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
Forward
1.1
vs History
79
vs Industry
34
Median 3Y
7
Median 5Y
6.3
Industry
4.8
vs History
90
vs Industry
42
Median 3Y
9.6
Median 5Y
9.6
Industry
10
Forward
8.8
vs History
76
vs Industry
26
Median 3Y
13.8
Median 5Y
17.9
Industry
13.2
Forward
12.8
vs History
87
vs Industry
38
Median 3Y
16.8
Median 5Y
16.7
Industry
11.4
vs History
22
vs Industry
34
Median 3Y
9.6
Median 5Y
-15
Industry
16.1
vs History
25
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

MFI Competitors Multiples
Maple Leaf Foods 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
Maple Leaf Foods Inc
TSX:MFI
3.2B CAD 0.7 15.5 7.1 12.3
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
198.3B CHF 2.2 19.2 12.9 16
US
Mondelez International Inc
NASDAQ:MDLZ
70.1B USD 1.9 19.8 15.5 20.3
FR
Danone SA
PAR:BN
49.6B EUR 1.8 27 11.6 15.7
ZA
Tiger Brands Ltd
JSE:TBS
56.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
270.9B CNY 1.8 12.2 12.5 12.5
US
Hershey Co
NYSE:HSY
37.8B USD 3.3 27.8 16.8 20.9
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 41.9 24.4 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.5B CNY 7.9 32.3 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Maple Leaf Foods Inc
TSX:MFI
Average EV/EBITDA: 20 741.4
7.1
6%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.9
1%
12.9
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
US
Hershey Co
NYSE:HSY
16.8
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Maple Leaf Foods Inc
TSX:MFI
Average EV/EBIT: 35 382.8
12.3
17%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.3
-3%
N/A
FR
Danone SA
PAR:BN
15.7
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
US
Hershey Co
NYSE:HSY
20.9
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7