D

Dabaco Group
VN:DBC

Watchlist Manager
Dabaco Group
VN:DBC
Watchlist
Price: 28 650 VND 2.5% Market Closed
Market Cap: 11T VND

Relative Value

The Relative Value of one DBC stock under the Base Case scenario is hidden VND. Compared to the current market price of 28 650 VND, Dabaco Group 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.

DBC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
52
Median 3Y
1.7
Median 5Y
3
Industry
1
Forward
0.8
vs History
77
vs Industry
42
Median 3Y
12.7
Median 5Y
68.4
Industry
16
Forward
12.8
vs History
58
vs Industry
17
Median 3Y
-21.7
Median 5Y
8.7
Industry
9.8
vs History
vs Industry
Median 3Y
-21.9
Median 5Y
-17.7
Industry
16.6
vs History
87
vs Industry
43
Median 3Y
4.3
Median 5Y
6.9
Industry
1.5
vs History
87
vs Industry
61
Median 3Y
1.7
Median 5Y
3.1
Industry
1.1
Forward
0.9
vs History
87
vs Industry
43
Median 3Y
15.3
Median 5Y
34.3
Industry
4.7
vs History
87
vs Industry
58
Median 3Y
19.5
Median 5Y
44.7
Industry
9.9
Forward
8.6
vs History
82
vs Industry
50
Median 3Y
24.9
Median 5Y
82.7
Industry
13.1
Forward
12.3
vs History
58
vs Industry
21
Median 3Y
-34
Median 5Y
11.8
Industry
11.2
vs History
44
vs Industry
Median 3Y
-17.3
Median 5Y
9
Industry
15.7
vs History
77
vs Industry
59
Median 3Y
2
Median 5Y
3.5
Industry
1.1

Multiples Across Competitors

DBC Competitors Multiples
Dabaco Group Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Dabaco Group
VN:DBC
11T VND 0.8 7 5.4 7.3
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
201.6B CHF 2.2 19.6 13.1 16.2
US
Mondelez International Inc
NASDAQ:MDLZ
70.6B USD 1.9 20 15.6 20.4
FR
Danone SA
PAR:BN
50.3B EUR 1.8 27.4 11.8 15.9
ZA
Tiger Brands Ltd
JSE:TBS
56.9B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
270.3B CNY 1.8 12.2 12.5 12.5
US
Hershey Co
NYSE:HSY
38.1B USD 3.3 28 16.9 21.1
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.2B CHF 4.8 42.2 24.6 33.5
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.6B CNY 7.7 31.6 28.8 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
D
Dabaco Group
VN:DBC
Average EV/EBITDA: 20 741.2
5.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13.1
1%
13.1
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-2%
N/A
FR
Danone SA
PAR:BN
11.8
5%
2.4
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
16.9
-5%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.6
8%
3.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
D
Dabaco Group
VN:DBC
Average EV/EBIT: 35 382.2
7.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.2
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-3%
N/A
FR
Danone SA
PAR:BN
15.9
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
21.1
-6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.5
8%
4.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
11%
2.6