M

Masan Group Corp
VN:MSN

Watchlist Manager
Masan Group Corp
VN:MSN
Watchlist
Price: 79 900 VND -0.87% Market Closed
Market Cap: 114.9T VND

Relative Value

The Relative Value of one MSN stock under the Base Case scenario is hidden VND. Compared to the current market price of 79 900 VND, Masan Group Corp 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.

MSN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
36
Median 3Y
1.4
Median 5Y
1.4
Industry
1
Forward
1.5
vs History
71
vs Industry
9
Median 3Y
51.5
Median 5Y
51.5
Industry
16.3
Forward
37.4
vs History
49
vs Industry
30
Median 3Y
15.2
Median 5Y
17.5
Industry
10
vs History
vs Industry
32
Median 3Y
10.8
Median 5Y
5.6
Industry
16.4
vs History
71
vs Industry
15
Median 3Y
3.7
Median 5Y
4.1
Industry
1.5
vs History
47
vs Industry
29
Median 3Y
1.9
Median 5Y
2
Industry
1.2
Forward
1.9
vs History
76
vs Industry
36
Median 3Y
6.5
Median 5Y
6.9
Industry
4.8
vs History
84
vs Industry
26
Median 3Y
15.4
Median 5Y
17.6
Industry
10.1
Forward
10.6
vs History
90
vs Industry
17
Median 3Y
30.1
Median 5Y
33.7
Industry
13.3
Forward
16.3
vs History
52
vs Industry
25
Median 3Y
20.4
Median 5Y
24.6
Industry
11.4
vs History
19
vs Industry
20
Median 3Y
-17.1
Median 5Y
-21.4
Industry
15.7
vs History
28
vs Industry
40
Median 3Y
1.2
Median 5Y
1.4
Industry
1.1

Multiples Across Competitors

MSN Competitors Multiples
Masan Group Corp 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
Masan Group Corp
VN:MSN
121.5T VND 1.5 36.5 14.2 20.8
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
200B CHF 2.2 19.4 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
71.6B USD 1.9 20.3 15.8 20.6
ZA
Tiger Brands Ltd
JSE:TBS
57.2B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
266.7B 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
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.1B CHF 4.8 42.1 24.5 33.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
M
Masan Group Corp
VN:MSN
Average EV/EBITDA: 20 742.1
14.2
22%
0.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.8
0%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
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
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.5
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
M
Masan Group Corp
VN:MSN
Average EV/EBIT: 35 383.6
20.8
22%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
1%
16.1
US
Mondelez International Inc
NASDAQ:MDLZ
20.6
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
21%
0.6
US
Hershey Co
NYSE:HSY
20.5
-7%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.4
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
12%
2.4