Just Eat Takeaway.com NV
AEX:TKWY

Watchlist Manager
Just Eat Takeaway.com NV Logo
Just Eat Takeaway.com NV
AEX:TKWY
Watchlist
Price: 14.13 EUR 0.86% Market Closed
Market Cap: 3B EUR
Have any thoughts about
Just Eat Takeaway.com NV?
Write Note

Relative Value

The Relative Value of one TKWY stock under the Base Case scenario is 17.99 EUR. Compared to the current market price of 14.13 EUR, Just Eat Takeaway.com NV is Undervalued by 21%.

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.

TKWY Relative Value
Base Case
17.99 EUR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
50
Median 3Y
0.6
Median 5Y
1
Industry
0.6
Forward
0.5
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-4.1
Industry
16.7
Forward
-20.7
vs History
46
vs Industry
14
Median 3Y
-6.8
Median 5Y
-6.8
Industry
8
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
5.7
Industry
15.5
vs History
87
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.6
vs History
93
vs Industry
51
Median 3Y
0.7
Median 5Y
1.2
Industry
0.7
Forward
0.7
vs History
93
vs Industry
67
Median 3Y
1.6
Median 5Y
3.5
Industry
2.2
vs History
55
vs Industry
69
Median 3Y
1.8
Median 5Y
1.8
Industry
8.5
Forward
7.9
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-8.4
Industry
12.8
Forward
-10.8
vs History
46
vs Industry
13
Median 3Y
-10.4
Median 5Y
-10.4
Industry
9.1
vs History
26
vs Industry
Median 3Y
-12.5
Median 5Y
-12.5
Industry
12.8
vs History
79
vs Industry
80
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

TKWY Competitors Multiples
Just Eat Takeaway.com 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
NL
Just Eat Takeaway.com NV
AEX:TKWY
2.9B EUR 0.6 -1.5 1.9 -8.5
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average P/E: 32.7
Negative Multiple: -1.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average EV/EBITDA: 40.2
1.9
-60%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average EV/EBIT: 25.9
Negative Multiple: -8.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top