C

Colruyt Group NV
XBRU:COLR

Watchlist Manager
Colruyt Group NV
XBRU:COLR
Watchlist
Price: 33.4 EUR 0.48% Market Closed
Market Cap: 4.2B EUR

Relative Value

The Relative Value of one COLR stock under the Base Case scenario is hidden EUR. Compared to the current market price of 33.4 EUR, Colruyt Group NV 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.

COLR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
49
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
Forward
0.4
vs History
68
vs Industry
59
Median 3Y
13.3
Median 5Y
13.3
Industry
17
Forward
10.6
vs History
68
vs Industry
60
Median 3Y
5.5
Median 5Y
6.4
Industry
8.6
vs History
9
vs Industry
41
Median 3Y
8.6
Median 5Y
10.4
Industry
17.3
vs History
85
vs Industry
42
Median 3Y
1.5
Median 5Y
1.6
Industry
1.7
vs History
82
vs Industry
56
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7
Forward
0.4
vs History
84
vs Industry
57
Median 3Y
1.5
Median 5Y
1.6
Industry
2.3
vs History
88
vs Industry
54
Median 3Y
5.5
Median 5Y
5.6
Industry
8.5
Forward
4.5
vs History
90
vs Industry
44
Median 3Y
10.7
Median 5Y
10.9
Industry
13.2
Forward
8.6
vs History
66
vs Industry
65
Median 3Y
5.5
Median 5Y
6.6
Industry
10.1
vs History
52
vs Industry
55
Median 3Y
12.7
Median 5Y
16.5
Industry
14.4
vs History
76
vs Industry
39
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

COLR Competitors Multiples
Colruyt Group NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Colruyt Group NV
XBRU:COLR
4B EUR 0.4 12 4.8 9.3
ZA
Shoprite Holdings Ltd
JSE:SHP
150.5B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.8B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.1B CAD 0.7 19.2 10.1 16.1
US
Kroger Co
NYSE:KR
41.6B USD 0.3 15.4 7.3 13.4
UK
Tesco PLC
LSE:TSCO
30.5B GBP 0.4 20 7.9 12.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.6B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.4 21.3 7.7 17.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 4 93 54.3 68.2
CA
George Weston Ltd
TSX:WN
37.2B CAD 0.6 25.1 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
26.3B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
C
Colruyt Group NV
XBRU:COLR
Average EV/EBITDA: 13.2
4.8
4%
1.2
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.1
7%
1.4
US
Kroger Co
NYSE:KR
7.3
7%
1
UK
Tesco PLC
LSE:TSCO
7.9
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
7.7
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
54.3
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
C
Colruyt Group NV
XBRU:COLR
Average EV/EBIT: 20.5
9.3
4%
2.3
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
9%
1.8
US
Kroger Co
NYSE:KR
13.4
10%
1.3
UK
Tesco PLC
LSE:TSCO
12.7
3%
4.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
68.2
20%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A