D

Dino Polska SA
WSE:DNP

Watchlist Manager
Dino Polska SA
WSE:DNP
Watchlist
Price: 42.2 PLN 1.83% Market Closed
Market Cap: 41.4B PLN

Relative Value

The Relative Value of one DNP stock under the Base Case scenario is hidden PLN. Compared to the current market price of 42.2 PLN, Dino Polska SA 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.

DNP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
17
Median 3Y
1.5
Median 5Y
1.8
Industry
0.6
Forward
1.2
vs History
87
vs Industry
14
Median 3Y
29.3
Median 5Y
32.5
Industry
17.2
Forward
23.8
vs History
92
vs Industry
11
Median 3Y
21
Median 5Y
24.3
Industry
8.6
vs History
7
vs Industry
3
Median 3Y
108.8
Median 5Y
60.7
Industry
17.6
vs History
90
vs Industry
7
Median 3Y
6.6
Median 5Y
8.5
Industry
1.7
vs History
88
vs Industry
18
Median 3Y
1.5
Median 5Y
1.8
Industry
0.7
Forward
1.2
vs History
90
vs Industry
14
Median 3Y
6.4
Median 5Y
7.8
Industry
2.4
vs History
88
vs Industry
12
Median 3Y
18.7
Median 5Y
20.5
Industry
8.7
Forward
15
vs History
87
vs Industry
14
Median 3Y
22.8
Median 5Y
24.5
Industry
13.3
Forward
18.3
vs History
92
vs Industry
13
Median 3Y
21
Median 5Y
24.9
Industry
10
vs History
28
vs Industry
5
Median 3Y
76.5
Median 5Y
59.1
Industry
14.2
vs History
88
vs Industry
5
Median 3Y
5.6
Median 5Y
6.4
Industry
1.1

Multiples Across Competitors

DNP Competitors Multiples
Dino Polska SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Dino Polska SA
WSE:DNP
41.4B PLN 1.3 25.6 16.1 19.8
ZA
Shoprite Holdings Ltd
JSE:SHP
150B 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
69.7B CAD 0.7 19.2 10.1 16.1
US
Kroger Co
NYSE:KR
38.2B USD 0.3 49.4 10.2 32.3
UK
Tesco PLC
LSE:TSCO
28B GBP 0.4 18.4 7.4 11.8
JP
Seven & i Holdings Co Ltd
TSE:3382
5.6T JPY 0.5 23 8.1 18.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
30B EUR 0.3 14.5 6.5 13.8
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.9 90.5 52.8 66.4
CA
George Weston Ltd
TSX:WN
37.7B CAD 0.6 25.4 7.3 10.7
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.9B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
D
Dino Polska SA
WSE:DNP
Average EV/EBITDA: 14.6
16.1
20%
0.8
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
10.2
7%
1.5
UK
Tesco PLC
LSE:TSCO
7.4
3%
2.5
JP
Seven & i Holdings Co Ltd
TSE:3382
8.1
-2%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.5
6%
1.1
IN
Avenue Supermarts Ltd
NSE:DMART
52.8
19%
2.8
CA
George Weston Ltd
TSX:WN
7.3
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
D
Dino Polska SA
WSE:DNP
Average EV/EBIT: 23.3
19.8
20%
1
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
8%
2
US
Kroger Co
NYSE:KR
32.3
10%
3.2
UK
Tesco PLC
LSE:TSCO
11.8
3%
3.9
JP
Seven & i Holdings Co Ltd
TSE:3382
18.6
-4%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
13.8
13%
1.1
IN
Avenue Supermarts Ltd
NSE:DMART
66.4
20%
3.3
CA
George Weston Ltd
TSX:WN
10.7
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A