Hellofresh SE
XETRA:HFG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (5), the stock would be worth €9.68 (118% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.3 | €4.44 |
0%
|
| 3-Year Average | 5 | €9.68 |
+118%
|
| 5-Year Average | 9.3 | €18.16 |
+309%
|
| Industry Average | 8.3 | €16.07 |
+262%
|
| Country Average | 9 | €17.52 |
+295%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€950.8m
|
/ |
Jan 2026
€452.1m
|
= |
|
|
€950.8m
|
/ |
Dec 2026
€392.8m
|
= |
|
|
€950.8m
|
/ |
Dec 2027
€429m
|
= |
|
|
€950.8m
|
/ |
Dec 2028
€445.9m
|
= |
|
|
€950.8m
|
/ |
Dec 2029
€545.7m
|
= |
|
|
€950.8m
|
/ |
Dec 2030
€565.6m
|
= |
|
|
€950.8m
|
/ |
Dec 2031
€585.5m
|
= |
|
|
€950.8m
|
/ |
Dec 2032
€601.4m
|
= |
|
|
€950.8m
|
/ |
Dec 2033
€619.3m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
Hellofresh SE
XETRA:HFG
|
655.8m EUR | 2.3 | -7.1 | |
| ZA |
S
|
Shoprite Holdings Ltd
JSE:SHP
|
153.7B ZAR | 7.8 | 20.3 | |
| CA |
|
Loblaw Companies Ltd
TSX:L
|
72.7B CAD | 12 | 27.4 | |
| CA |
|
Alimentation Couche-Tard Inc
TSX:ATD
|
71.7B CAD | 9.9 | 18.4 | |
| US |
|
Kroger Co
NYSE:KR
|
43.2B USD | 6.6 | 42.8 | |
| UK |
|
Tesco PLC
LSE:TSCO
|
33.1B GBP | 8.3 | 18.5 | |
| NL |
|
Koninklijke Ahold Delhaize NV
AEX:AD
|
36.6B EUR | 6.7 | 16.2 | |
| AU |
|
Woolworths Group Ltd
ASX:WOW
|
46.3B AUD | 35.4 | 76.7 | |
| IN |
|
Avenue Supermarts Ltd
NSE:DMART
|
2.9T INR | 59.3 | 100.4 | |
| JP |
|
Seven & i Holdings Co Ltd
TSE:3382
|
5T JPY | 8.2 | 17 | |
| US |
|
Caseys General Stores Inc
NASDAQ:CASY
|
29.6B USD | 22.5 | 45.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Hellofresh SE
Glance View
HelloFresh SE, a pioneer in the meal kit delivery service industry, emerged from the bustling streets of Berlin in 2011. Founded by Dominik Richter, Thomas Griesel, and Jessica Nilsson, the company set out to revolutionize the way people approach home cooking. Against the backdrop of fast-paced modern life, HelloFresh designed its business model around the pillars of convenience and customization. By delivering pre-measured ingredients and chef-curated recipes directly to customers' doors, it sought to eliminate the hassle of meal planning and grocery shopping. This direct-to-consumer approach not only saves time but also caters to diverse dietary preferences and culinary levels, creating a personalized cooking experience for every customer. Financially, HelloFresh has carved out its space in the market by tapping into a subscription-based revenue model, which ensures a steady stream of income. Customers subscribe to weekly meal plans that range from two to five meals, selecting from an evolving menu that adapts to seasonal ingredients and culinary trends. This model effectively keeps customer engagement high and churn rates manageable. In addition, HelloFresh's operational efficiency is boosted by leveraging data analytics to forecast demand accurately, optimize supply chains, and reduce food waste, which aligns with growing consumer demand for sustainable business practices. As a result, the company's ability to deliver value through convenience, choice, and sustainability keeps it a formidable player in the competitive landscape of home dining solutions.