Schloss Wachenheim AG
XETRA:SWA
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 (3.1), the stock would be worth €14.1 (1% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.1 | €14 |
0%
|
| 3-Year Average | 3.1 | €14.1 |
+1%
|
| 5-Year Average | 3.2 | €14.52 |
+4%
|
| Industry Average | 3.2 | €14.59 |
+4%
|
| Country Average | 9 | €41.12 |
+194%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€146.6m
|
/ |
Jan 2026
€47.3m
|
= |
|
|
€146.6m
|
/ |
Jun 2026
€51m
|
= |
|
|
€146.6m
|
/ |
Jun 2027
€53.3m
|
= |
|
|
€146.6m
|
/ |
Jun 2028
€54.3m
|
= |
|
|
€146.6m
|
/ |
Jun 2029
€56.3m
|
= |
|
|
€146.6m
|
/ |
Jun 2030
€57.9m
|
= |
|
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 |
|
Schloss Wachenheim AG
XETRA:SWA
|
110.9m EUR | 3.1 | 12.3 | |
| CN |
|
Kweichow Moutai Co Ltd
SSE:600519
|
1.8T CNY | 14.9 | 21.5 | |
| CN |
|
Wuliangye Yibin Co Ltd
SZSE:000858
|
392.7B CNY | 7.1 | 14 | |
| UK |
|
Diageo PLC
LSE:DGE
|
32.7B GBP | 8.3 | 13.5 | |
| ZA |
D
|
Distell Group Holdings Ltd
JSE:DGH
|
40.2B ZAR | 11.6 | 16.9 | |
| US |
|
Constellation Brands Inc
NYSE:STZ
|
27B USD | 10.9 | 16 | |
| CN |
|
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
|
173.7B CNY | 9.9 | 14.2 | |
| CN |
|
Luzhou Laojiao Co Ltd
SZSE:000568
|
149.9B CNY | 7.3 | 11.9 | |
| FR |
|
Pernod Ricard SA
PAR:RI
|
16.5B EUR | 8.8 | 11.7 | |
| US |
|
Brown-Forman Corp
NYSE:BF.B
|
13B USD | 11.8 | 10.2 | |
| CN |
|
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
|
75.4B CNY | 17.4 | 36.6 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Schloss Wachenheim AG
Glance View
Schloss Wachenheim AG is a holding company, which engages in the production, marketing, and distribution of sparkling wines. The company is headquartered in Trier, Rheinland-Pfalz and currently employs 1,591 full-time employees. The firm offers sparkling, semi-sparkling and carbonated sparkling wine products, non-alcoholic sparkling wine and various wine-based beverages. The firm markets its products worldwide and operates production facilities in Germany, France, Poland and Romania. Its brand portfolio comprises Faber, Feist, Light Live, Robby Bubble, Schloss Wachenheim, Nymphenburg Sekt, Azzurro, Kleine Reblaus, Premiat, Schweriner Burggarten, Charles Volner, Muscador, Opera, Cin&Cin and Dorato. Its subsidiaries includes CEVIM SAS, Reichsgraf von Kesselstatt GmbH and AMBRA SA, among others.
