D

Dino Polska SA
WSE:DNP

Watchlist Manager
Dino Polska SA
WSE:DNP
Watchlist
Price: 39.69 PLN -1.05% Market Closed
Market Cap: 38.9B PLN

Relative Value

The Relative Value of one DNP stock under the Base Case scenario is 56.13 PLN. Compared to the current market price of 39.69 PLN, Dino Polska SA is Undervalued by 29%.

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
Base Case
56.13 PLN
Undervaluation 29%
Relative Value
Price
D
Worst Case
Base Case
Best Case

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
38.9B PLN 1.2 24.2 15.2 18.7
ZA
Shoprite Holdings Ltd
JSE:SHP
147B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
75.4B CAD 1.2 30.5 12.6 20.6
CA
Alimentation Couche-Tard Inc
TSX:ATD
70.5B CAD 0.7 19.6 7.4 11.8
US
Kroger Co
NYSE:KR
41B USD 0.3 53.1 10.8 34.2
UK
Tesco PLC
LSE:TSCO
28.4B GBP 0 0.2 0 0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
29.3B EUR 0.3 14.2 6.4 13.6
JP
Seven & i Holdings Co Ltd
TSE:3382
5.4T JPY 0.5 17.5 7.9 17.8
CA
George Weston Ltd
TSX:WN
37.8B CAD 0.6 25.5 7.3 10.8
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 3.6 83.3 49 60.9
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
D
Dino Polska SA
WSE:DNP
Average EV/EBITDA: 12.9
15.2
20%
0.8
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
9%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.6
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
7.4
7%
1.1
US
Kroger Co
NYSE:KR
10.8
7%
1.5
UK
Tesco PLC
LSE:TSCO
0
3%
0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.4
6%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.9
-2%
N/A
CA
George Weston Ltd
TSX:WN
7.3
6%
1.2
IN
Avenue Supermarts Ltd
NSE:DMART
49
19%
2.6
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: 20.9
18.7
20%
0.9
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.6
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
11.8
8%
1.5
US
Kroger Co
NYSE:KR
34.2
10%
3.4
UK
Tesco PLC
LSE:TSCO
0
3%
0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
13.6
13%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
17.8
-4%
N/A
CA
George Weston Ltd
TSX:WN
10.8
14%
0.8
IN
Avenue Supermarts Ltd
NSE:DMART
60.9
20%
3
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A