TKWY Relative Valuation - Just Eat Takeaway.com NV - Alpha Spread

Just Eat Takeaway.com NV
AEX:TKWY

Watchlist Manager
Just Eat Takeaway.com NV Logo
Just Eat Takeaway.com NV
AEX:TKWY
Watchlist
Price: 12.4 EUR -2.86% Market Closed
Market Cap: 2.7B 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 18.2 EUR. Compared to the current market price of 12.4 EUR, Just Eat Takeaway.com NV is Undervalued by 32%.

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
18.2 EUR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
50
Median 3Y
0.6
Median 5Y
1.6
Industry
0.5
Forward
0.5
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-7.1
Industry
16.3
Forward
-20.4
vs History
39
vs Industry
14
Median 3Y
-8.4
Median 5Y
-8.4
Industry
7.7
vs History
vs Industry
Median 3Y
-6
Median 5Y
9.8
Industry
15.4
vs History
69
vs Industry
79
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
vs History
77
vs Industry
51
Median 3Y
0.8
Median 5Y
1.9
Industry
0.7
Forward
0.6
vs History
77
vs Industry
67
Median 3Y
1.9
Median 5Y
5.5
Industry
2.2
vs History
44
vs Industry
69
Median 3Y
1.7
Median 5Y
1.7
Industry
8.4
Forward
7.7
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-9.7
Industry
12.7
Forward
-12.1
vs History
39
vs Industry
13
Median 3Y
-12.1
Median 5Y
-12.1
Industry
8.7
vs History
20
vs Industry
Median 3Y
-14.9
Median 5Y
-14.9
Industry
12
vs History
60
vs Industry
80
Median 3Y
0.4
Median 5Y
0.6
Industry
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
2.5B EUR 0.5 -1.3 1.7 -7.7
NL
Prosus NV
JSE:PRX
4.3T Zac 0 0 0 0
US
Amazon.com Inc
NASDAQ:AMZN
1.8T USD 3 40.5 17.1 32.7
ZA
Naspers Ltd
JSE:NPN
724B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
192.9B USD 1.4 19.6 10.3 10.3
CN
Pinduoduo Inc
NASDAQ:PDD
129.6B USD 2.7 9.3 6.5 6.5
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.7 70.6 34.9 44.3
AR
Mercadolibre Inc
NASDAQ:MELI
100.2B USD 5.8 71.7 35.4 45
CN
Meituan
HKEX:3690
742.2B HKD 2.2 30 18.5 24.9
US
DoorDash Inc
F:DD2
46B EUR 5.3 -125.3 569.9 -100.6
KR
Coupang Inc
NYSE:CPNG
39.4B USD 1.4 37.4 53.7 113.4
P/E Multiple
Earnings Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average P/E: 39.9
Negative Multiple: -1.3
N/A
NL
P
Prosus NV
JSE:PRX
Not Available
44%
US
Amazon.com Inc
NASDAQ:AMZN
40.5
163%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
19.6
141%
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
186%
UY
MercadoLibre Inc
BMV:MELIN
70.6
226%
AR
Mercadolibre Inc
NASDAQ:MELI
71.7
233%
CN
Meituan
HKEX:3690
30
284%
US
D
DoorDash Inc
F:DD2
Negative Multiple: -125.3 N/A
KR
Coupang Inc
NYSE:CPNG
37.4
19%
EV/EBIT Multiple
EBIT Growth
NL
Just Eat Takeaway.com NV
AEX:TKWY
Average EV/EBIT: 39.6
Negative Multiple: -7.7
N/A
NL
P
Prosus NV
JSE:PRX
Not Available N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.7
171%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.3
50%
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
290%
UY
MercadoLibre Inc
BMV:MELIN
44.3
168%
AR
Mercadolibre Inc
NASDAQ:MELI
45
168%
CN
Meituan
HKEX:3690
24.9
485%
US
D
DoorDash Inc
F:DD2
Negative Multiple: -100.6 N/A
KR
Coupang Inc
NYSE:CPNG
113.4
330%

See Also

Discover More
Back to Top