Maple Leaf Foods Inc
TSX:MFI

Watchlist Manager
Maple Leaf Foods Inc Logo
Maple Leaf Foods Inc
TSX:MFI
Watchlist
Price: 27.01 CAD 0.93%
Market Cap: 3.3B CAD

Relative Value

The Relative Value of one MFI stock under the Base Case scenario is 50.58 CAD. Compared to the current market price of 27.01 CAD, Maple Leaf Foods Inc is Undervalued by 47%.

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
50.58 CAD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
57
Median 3Y
0.6
Median 5Y
0.7
Industry
1
Forward
0.6
vs History
30
vs Industry
16
Median 3Y
-8.3
Median 5Y
26.3
Industry
16.3
Forward
18.5
vs History
82
vs Industry
46
Median 3Y
14
Median 5Y
13.1
Industry
9.6
vs History
vs Industry
55
Median 3Y
23.8
Median 5Y
25.8
Industry
17.4
vs History
6
vs Industry
31
Median 3Y
1.9
Median 5Y
1.7
Industry
1.5
vs History
52
vs Industry
49
Median 3Y
1
Median 5Y
1
Industry
1.1
Forward
0.9
vs History
73
vs Industry
34
Median 3Y
8.1
Median 5Y
7
Industry
4.7
vs History
92
vs Industry
42
Median 3Y
14.3
Median 5Y
12.3
Industry
10
Forward
7.3
vs History
73
vs Industry
26
Median 3Y
20.2
Median 5Y
20.6
Industry
12.9
Forward
12.4
vs History
77
vs Industry
38
Median 3Y
20.2
Median 5Y
18.5
Industry
10.7
vs History
9
vs Industry
34
Median 3Y
-18.1
Median 5Y
-20.5
Industry
14.7
vs History
22
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

MFI Competitors Multiples
Maple Leaf Foods Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Maple Leaf Foods Inc
TSX:MFI
3.3B CAD 0.7 35.4 8.4 15.7
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
225.8B CHF 2.5 20.8 14 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
85.1B USD 2.3 23.6 17.1 22
FR
Danone SA
PAR:BN
48.3B EUR 1.8 24 11.4 15.2
ZA
Tiger Brands Ltd
JSE:TBS
48.5B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
28.4B CHF 5.2 42.2 24.1 32
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
238.3B CNY 8.7 36 29.5 29.5
US
Kraft Heinz Co
NASDAQ:KHC
33.2B USD 1.3 12.5 8.2 9.7
US
Hershey Co
NYSE:HSY
31.7B USD 2.9 19.2 12.7 15.3
ZA
Avi Ltd
JSE:AVI
30.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Maple Leaf Foods Inc
TSX:MFI
Average EV/EBITDA: 20 740.9
8.4
10%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
17.1
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
17%
1.7
US
Kraft Heinz Co
NASDAQ:KHC
8.2
0%
N/A
US
Hershey Co
NYSE:HSY
12.7
-8%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Maple Leaf Foods Inc
TSX:MFI
Average EV/EBIT: 35 382.3
15.7
18%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
22
-2%
N/A
FR
Danone SA
PAR:BN
15.2
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32
9%
3.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
13%
2.3
US
Kraft Heinz Co
NASDAQ:KHC
9.7
-1%
N/A
US
Hershey Co
NYSE:HSY
15.3
-10%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A