Rocky Mountain Liquor Inc
XTSX:RUM

Watchlist Manager
Rocky Mountain Liquor Inc Logo
Rocky Mountain Liquor Inc
XTSX:RUM
Watchlist
Price: 0.11 CAD 4.76% Market Closed
Market Cap: 5.3m CAD

Relative Value

RUM doesn't have a meaningful market cap.

The Relative Value of one RUM stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.11 CAD, Rocky Mountain Liquor Inc 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.

RUM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
87
Median 3Y
0.1
Median 5Y
0.2
Industry
0.6
vs History
vs Industry
38
Median 3Y
8.3
Median 5Y
8
Industry
17.1
vs History
73
vs Industry
16
Median 3Y
2.6
Median 5Y
2.7
Industry
8.5
vs History
vs Industry
54
Median 3Y
-10.7
Median 5Y
-16.1
Industry
17.7
vs History
79
vs Industry
78
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7
vs History
90
vs Industry
80
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7
vs History
90
vs Industry
77
Median 3Y
1.9
Median 5Y
2.1
Industry
2.4
vs History
69
vs Industry
47
Median 3Y
7.9
Median 5Y
7.4
Industry
8.6
vs History
49
vs Industry
24
Median 3Y
17
Median 5Y
14.9
Industry
13.1
vs History
66
vs Industry
9
Median 3Y
8.5
Median 5Y
8.1
Industry
10
vs History
53
vs Industry
33
Median 3Y
9.6
Median 5Y
8.3
Industry
14.3
vs History
77
vs Industry
82
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

RUM Competitors Multiples
Rocky Mountain Liquor Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Rocky Mountain Liquor Inc
XTSX:RUM
5.3m CAD 0.1 -3.5 7.2 15.5
ZA
Shoprite Holdings Ltd
JSE:SHP
148.1B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.6B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.9B CAD 0.7 19.5 10.3 16.4
UK
Tesco PLC
LSE:TSCO
29.8B GBP 0.4 19.5 7.8 12.4
US
Kroger Co
NYSE:KR
40.1B USD 0.3 51.9 10.6 33.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.5B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.5T JPY 0.5 22.8 8.1 18.5
CA
George Weston Ltd
TSX:WN
36.9B CAD 0.6 24.9 7.2 10.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 3.8 88.5 51.7 64.9
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.8B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Rocky Mountain Liquor Inc
XTSX:RUM
Average P/E: 34.3
Negative Multiple: -3.5
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
14%
N/A
CA
Loblaw Companies Ltd
TSX:L
30.2
17%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
19.5
11%
1.8
UK
Tesco PLC
LSE:TSCO
19.5
11%
1.8
US
Kroger Co
NYSE:KR
51.9
13%
4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
17
16%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
22.8
24%
1
CA
George Weston Ltd
TSX:WN
24.9
18%
1.4
IN
Avenue Supermarts Ltd
NSE:DMART
88.5
19%
4.7
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Rocky Mountain Liquor Inc
XTSX:RUM
Average EV/EBITDA: 13.6
7.2
N/A N/A
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
10.3
7%
1.5
UK
Tesco PLC
LSE:TSCO
7.8
3%
2.6
US
Kroger Co
NYSE:KR
10.6
7%
1.5
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
8.1
-2%
N/A
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
IN
Avenue Supermarts Ltd
NSE:DMART
51.7
19%
2.7
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Rocky Mountain Liquor Inc
XTSX:RUM
Average EV/EBIT: 23.1
15.5
N/A N/A
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
16.4
8%
2
UK
Tesco PLC
LSE:TSCO
12.4
3%
4.1
US
Kroger Co
NYSE:KR
33.6
10%
3.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.5
-4%
N/A
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
IN
Avenue Supermarts Ltd
NSE:DMART
64.9
20%
3.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A