George Weston Ltd
TSX:WN

Watchlist Manager
George Weston Ltd Logo
George Weston Ltd
TSX:WN
Watchlist
Price: 94.74 CAD -0.88% Market Closed
Market Cap: 36.2B CAD

Relative Value

The Relative Value of one WN stock under the Base Case scenario is hidden CAD. Compared to the current market price of 94.74 CAD, George Weston Ltd 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.

WN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
45
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
Forward
0.5
vs History
39
vs Industry
20
Median 3Y
19.5
Median 5Y
22.1
Industry
17
Forward
21
vs History
1
vs Industry
49
Median 3Y
4.8
Median 5Y
4.4
Industry
8.5
vs History
7
vs Industry
31
Median 3Y
10.6
Median 5Y
10.2
Industry
17.7
vs History
1
vs Industry
12
Median 3Y
3.9
Median 5Y
3.1
Industry
1.7
vs History
3
vs Industry
36
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
0.8
vs History
3
vs Industry
38
Median 3Y
2.2
Median 5Y
2
Industry
2.3
vs History
6
vs Industry
42
Median 3Y
6.1
Median 5Y
5.5
Industry
8.6
Forward
6.8
vs History
19
vs Industry
38
Median 3Y
9.6
Median 5Y
8.9
Industry
13.1
Forward
9.3
vs History
1
vs Industry
40
Median 3Y
7.9
Median 5Y
7.5
Industry
10.1
vs History
1
vs Industry
32
Median 3Y
12.9
Median 5Y
12.2
Industry
14.4
vs History
1
vs Industry
36
Median 3Y
1
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

WN Competitors Multiples
George Weston Ltd 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
George Weston Ltd
TSX:WN
37B CAD 0.6 24.9 7.2 10.6
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
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.3B Zac 0 0 0 0
AU
Woolworths Group Ltd
ASX:WOW
35.8B AUD 0.5 37.2 22.9 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
George Weston Ltd
TSX:WN
Average EV/EBITDA: 15.5
7.2
6%
1.2
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
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
AU
Woolworths Group Ltd
ASX:WOW
22.9
46%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
George Weston Ltd
TSX:WN
Average EV/EBIT: 24.1
10.6
14%
0.8
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
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A
AU
Woolworths Group Ltd
ASX:WOW
22.9
18%
1.3