Sunopta Inc
TSX:SOY

Watchlist Manager
Sunopta Inc Logo
Sunopta Inc
TSX:SOY
Watchlist
Price: 5.21 CAD -2.07% Market Closed
Market Cap: 615.9m CAD

Relative Value

The Relative Value of one SOY stock under the Base Case scenario is hidden CAD. Compared to the current market price of 5.21 CAD, Sunopta 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.

SOY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
47
Median 3Y
1
Median 5Y
1.1
Industry
1
Forward
0.5
vs History
3
vs Industry
57
Median 3Y
-31.9
Median 5Y
-25.6
Industry
16
Forward
22.9
vs History
80
vs Industry
28
Median 3Y
14.6
Median 5Y
15.5
Industry
9.8
vs History
vs Industry
31
Median 3Y
-22
Median 5Y
-6.8
Industry
16.6
vs History
69
vs Industry
14
Median 3Y
3.5
Median 5Y
3.2
Industry
1.5
vs History
96
vs Industry
41
Median 3Y
1.3
Median 5Y
1.4
Industry
1.1
Forward
0.8
vs History
96
vs Industry
32
Median 3Y
7.6
Median 5Y
8.5
Industry
4.7
vs History
96
vs Industry
38
Median 3Y
11.6
Median 5Y
14.8
Industry
9.9
Forward
7.5
vs History
92
vs Industry
28
Median 3Y
19.6
Median 5Y
28.2
Industry
13.1
Forward
16.1
vs History
82
vs Industry
21
Median 3Y
19.2
Median 5Y
19.2
Industry
11.2
vs History
30
vs Industry
8
Median 3Y
-17.7
Median 5Y
-15.5
Industry
15.7
vs History
92
vs Industry
31
Median 3Y
1.6
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

SOY Competitors Multiples
Sunopta 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
Sunopta Inc
TSX:SOY
615.8m CAD 0.6 15 973.5 0.1 0.1
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
197.2B CHF 2.2 19.1 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
69.7B USD 1.9 19.7 15.5 20.2
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
ZA
Tiger Brands Ltd
JSE:TBS
55.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
266.5B CNY 1.7 12 12.3 12.3
US
Hershey Co
NYSE:HSY
36.9B USD 3.2 27.1 16.4 20.5
ZA
Avi Ltd
JSE:AVI
33.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.7 41.2 24 32.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.5B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Sunopta Inc
TSX:SOY
Average EV/EBITDA: 20 740.4
0.1
11%
0
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Sunopta Inc
TSX:SOY
Average EV/EBIT: 35 381.1
0.1
9%
0
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.9
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.2
-3%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.7
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6