C

CDRL SA
WSE:CDL

Watchlist Manager
CDRL SA
WSE:CDL
Watchlist
Price: 9.9 PLN Market Closed
Market Cap: 59.5m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CDL stock under the Base Case scenario is 16.75 PLN. Compared to the current market price of 9.9 PLN, CDRL SA is Undervalued by 41%.

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
16.75 PLN
Undervaluation 41%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
66
vs Industry
72
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
More Details
5.2
P/E
P/E
Price to Earnings
5.2
vs History
31
vs Industry
62
Median 3Y
2
Median 5Y
-2.4
Industry
18.1
More Details
1.1
P/OCF
P/OCF
Price to OCF
1.1
vs History
65
vs Industry
66
Median 3Y
1.2
Median 5Y
1.3
Industry
9.7
More Details
7.6
P/FCFE
P/FCFE
Price to FCFE
7.6
vs History
49
vs Industry
12
Median 3Y
4.4
Median 5Y
7.6
Industry
17.1
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
96
vs Industry
61
Median 3Y
1.2
Median 5Y
1.3
Industry
1.3
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
85
vs Industry
75
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
More Details
0.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.5
vs History
92
vs Industry
83
Median 3Y
0.6
Median 5Y
0.6
Industry
3.7
More Details
7.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.5
vs History
3
vs Industry
64
Median 3Y
4.4
Median 5Y
2.8
Industry
9.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
58
Median 3Y
4.5
Median 5Y
4.5
Industry
12.7
More Details
1.2
EV/OCF
EV/OCF
Enterprise Value to OCF
1.2
vs History
73
vs Industry
67
Median 3Y
1.3
Median 5Y
1.8
Industry
10.5
More Details
1.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
1.3
vs History
73
vs Industry
56
Median 3Y
1.4
Median 5Y
2
Industry
13.7
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
88
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1
More Details

Multiples Across Competitors

CDL Competitors Multiples
CDRL SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CDRL SA
WSE:CDL
59.5m PLN 0.2 5.2 7.5 -19
FR
Hermes International SCA
PAR:RMS
241.6B EUR 15.9 52.5 33 37.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
233.4B EUR 2.8 18.6 9.3 13
FR
EssilorLuxottica SA
PAR:EL
110.9B EUR 4.2 47 18.4 34.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
89.6B CHF 4.5 34.8 14.9 20.1
FR
Christian Dior SE
PAR:CDI
79.1B EUR 0.9 15.2 3.9 5.5
DE
Adidas AG
XETRA:ADS
35.9B EUR 1.5 35.2 13.5 23.7
IN
Titan Company Ltd
NSE:TITAN
3.1T INR 5 91.5 55.6 63.3
CN
ANTA Sports Products Ltd
HKEX:2020
265.7B HKD 3.4 15.6 10.5 14
CA
Lululemon Athletica Inc
NASDAQ:LULU
30.3B USD 2.8 16.6 9.7 11.5
FR
Kering SA
PAR:KER
23.6B EUR 1.4 20.9 8.4 15.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CDRL SA
WSE:CDL
Average EV/EBIT: 23.9
Negative Multiple: -19 		N/A N/A
FR
Hermes International SCA
PAR:RMS
37.5
11%
3.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13
5%
2.6
FR
EssilorLuxottica SA
PAR:EL
34.9
20%
1.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
20.1
11%
1.8
FR
Christian Dior SE
PAR:CDI
5.5
N/A N/A
DE
Adidas AG
XETRA:ADS
23.7
36%
0.7
IN
Titan Company Ltd
NSE:TITAN
63.3
24%
2.6
CN
ANTA Sports Products Ltd
HKEX:2020
14
11%
1.3
CA
Lululemon Athletica Inc
NASDAQ:LULU
11.5
5%
2.3
FR
Kering SA
PAR:KER
15.6
3%
5.2

See Also

Summary
CDL intrinsic value, competitors valuation, and company profile.
DCF Valuation
CDL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CDL stock valuation using valuation multiples.
Wall Street Estimates
CDL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CDL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.