C

CDRL SA
WSE:CDL

Watchlist Manager
CDRL SA
WSE:CDL
Watchlist
Price: 9.85 PLN -3.43% Market Closed
Market Cap: 59.2m PLN

Relative Value

The Relative Value of one CDL stock under the Base Case scenario is 16.84 PLN. Compared to the current market price of 9.85 PLN, CDRL SA is Undervalued by 42%.

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.

CDL Relative Value
Base Case
16.84 PLN
Undervaluation 42%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
72
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
vs History
30
vs Industry
62
Median 3Y
2
Median 5Y
-2.5
Industry
17.4
vs History
65
vs Industry
66
Median 3Y
1.3
Median 5Y
1.3
Industry
10
vs History
49
vs Industry
12
Median 3Y
4.4
Median 5Y
7.8
Industry
16.5
vs History
98
vs Industry
61
Median 3Y
1.2
Median 5Y
1.3
Industry
1.3
vs History
87
vs Industry
75
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
vs History
93
vs Industry
83
Median 3Y
0.6
Median 5Y
0.6
Industry
3.8
vs History
3
vs Industry
64
Median 3Y
3.9
Median 5Y
2.8
Industry
9.5
vs History
vs Industry
58
Median 3Y
4.5
Median 5Y
4.5
Industry
12.8
vs History
74
vs Industry
67
Median 3Y
1.3
Median 5Y
1.9
Industry
11
vs History
74
vs Industry
56
Median 3Y
1.4
Median 5Y
2.1
Industry
13.9
vs History
88
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

CDL Competitors Multiples
CDRL SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CDRL SA
WSE:CDL
59.2m PLN 0.2 5.2 7.5 -18.9
FR
Hermes International SCA
PAR:RMS
254.4B EUR 16.8 55.3 34.8 39.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
238.8B EUR 2.8 19 9.5 13.3
FR
EssilorLuxottica SA
PAR:EL
111.8B EUR 4.2 47.4 18.5 35.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
91B CHF 4.6 35.4 15.2 20.5
FR
Christian Dior SE
PAR:CDI
80.9B EUR 1 15.5 4 5.6
DE
Adidas AG
XETRA:ADS
39.2B EUR 1.6 38.3 14.6 25.7
CA
Lululemon Athletica Inc
NASDAQ:LULU
40B USD 3.8 22.1 12.9 15.2
IN
Titan Company Ltd
NSE:TITAN
3.1T INR 5.1 92.8 56.4 64.2
CN
ANTA Sports Products Ltd
HKEX:2020
259.5B HKD 3.4 15.4 10.3 13.7
FR
Kering SA
PAR:KER
21.1B EUR 1.2 18.7 7.9 14.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CDRL SA
WSE:CDL
Average EV/EBIT: 24.7
Negative Multiple: -18.9
N/A N/A
FR
Hermes International SCA
PAR:RMS
39.5
11%
3.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13.3
5%
2.7
FR
EssilorLuxottica SA
PAR:EL
35.2
20%
1.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
20.5
12%
1.7
FR
Christian Dior SE
PAR:CDI
5.6
N/A N/A
DE
Adidas AG
XETRA:ADS
25.7
36%
0.7
CA
Lululemon Athletica Inc
NASDAQ:LULU
15.2
6%
2.5
IN
Titan Company Ltd
NSE:TITAN
64.2
23%
2.8
CN
ANTA Sports Products Ltd
HKEX:2020
13.7
11%
1.2
FR
Kering SA
PAR:KER
14.6
3%
4.9