North West Company Inc
TSX:NWC

Watchlist Manager
North West Company Inc Logo
North West Company Inc
TSX:NWC
Watchlist
Price: 49.19 CAD -0.83% Market Closed
Market Cap: 2.3B CAD

Relative Value

The Relative Value of one NWC stock under the Base Case scenario is hidden CAD. Compared to the current market price of 49.19 CAD, North West Company Inc 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.

NWC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
30
Median 3Y
0.8
Median 5Y
0.7
Industry
0.6
Forward
0.9
vs History
14
vs Industry
29
Median 3Y
15.1
Median 5Y
13.7
Industry
17
Forward
12.2
vs History
30
vs Industry
30
Median 3Y
8.5
Median 5Y
8
Industry
8.5
vs History
63
vs Industry
12
Median 3Y
27.7
Median 5Y
22.6
Industry
17.7
vs History
34
vs Industry
20
Median 3Y
2.9
Median 5Y
2.9
Industry
1.7
vs History
12
vs Industry
29
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
1
vs History
12
vs Industry
31
Median 3Y
2.9
Median 5Y
2.7
Industry
2.3
vs History
14
vs Industry
35
Median 3Y
7.8
Median 5Y
7
Industry
8.6
Forward
7.4
vs History
15
vs Industry
31
Median 3Y
12
Median 5Y
10.8
Industry
13.1
Forward
11.5
vs History
28
vs Industry
30
Median 3Y
9.8
Median 5Y
9.6
Industry
10.1
vs History
30
vs Industry
18
Median 3Y
22.4
Median 5Y
20.7
Industry
14.4
vs History
17
vs Industry
18
Median 3Y
2
Median 5Y
2
Industry
1.1

Multiples Across Competitors

NWC Competitors Multiples
North West Company 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
North West Company Inc
TSX:NWC
2.3B CAD 0.9 16.3 8.1 12.6
ZA
Shoprite Holdings Ltd
JSE:SHP
149.4B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.4B CAD 1.2 30.1 12.4 20.4
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.1B CAD 0.7 19.2 10.1 16.1
US
Kroger Co
NYSE:KR
40.1B USD 0.3 51.8 10.6 33.5
UK
Tesco PLC
LSE:TSCO
29.8B GBP 0.4 19.5 7.8 12.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.4B EUR 0.3 16.9 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.5T JPY 0.5 22.6 8 18.3
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 91 53.1 66.7
CA
George Weston Ltd
TSX:WN
37B CAD 0.6 24.9 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.3B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
North West Company Inc
TSX:NWC
Average EV/EBITDA: 13.8
8.1
9%
0.9
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
10.1
7%
1.4
US
Kroger Co
NYSE:KR
10.6
7%
1.5
UK
Tesco PLC
LSE:TSCO
7.8
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
8
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
53.1
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
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
North West Company Inc
TSX:NWC
Average EV/EBIT: 23
12.6
11%
1.1
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.4
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
9%
1.8
US
Kroger Co
NYSE:KR
33.5
10%
3.4
UK
Tesco PLC
LSE:TSCO
12.4
3%
4.1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.3
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
66.7
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