Retail Food Group Ltd
ASX:RFG

Watchlist Manager
Retail Food Group Ltd Logo
Retail Food Group Ltd
ASX:RFG
Watchlist
Price: 2.55 AUD 2.82% Market Closed
Market Cap: 148.4m AUD
Have any thoughts about
Retail Food Group Ltd?
Write Note

Relative Value

The Relative Value of one RFG stock under the Base Case scenario is 6.13 AUD. Compared to the current market price of 2.55 AUD, Retail Food Group Ltd is Undervalued by 58%.

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.

RFG Relative Value
Base Case
6.13 AUD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
42
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
1.1
vs History
22
vs Industry
22
Median 3Y
22.1
Median 5Y
-11.6
Industry
20.2
Forward
679.1
vs History
55
vs Industry
0
Median 3Y
15.2
Median 5Y
10.9
Industry
9.8
vs History
3
vs Industry
37
Median 3Y
-9.6
Median 5Y
-9.6
Industry
18.6
vs History
50
vs Industry
64
Median 3Y
0.8
Median 5Y
0.9
Industry
2.2
vs History
41
vs Industry
40
Median 3Y
1.7
Median 5Y
1.7
Industry
1.9
Forward
1.5
vs History
46
vs Industry
53
Median 3Y
2.2
Median 5Y
2.5
Industry
3.8
vs History
22
vs Industry
29
Median 3Y
16.9
Median 5Y
16
Industry
10.7
Forward
6.7
vs History
22
vs Industry
39
Median 3Y
16.9
Median 5Y
16
Industry
16.5
Forward
8
vs History
53
vs Industry
0
Median 3Y
18.9
Median 5Y
14.5
Industry
11.9
vs History
31
vs Industry
35
Median 3Y
15.1
Median 5Y
14.7
Industry
17.4
vs History
25
vs Industry
66
Median 3Y
0.6
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

RFG Competitors Multiples
Retail Food Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Retail Food Group Ltd
ASX:RFG
149.6m AUD 1.1 25.6 46.6 46.6
US
McDonald's Corp
NYSE:MCD
209.7B USD 8.1 25.4 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
99.7B USD 2.8 26.5 16.4 21.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.4B USD 7.7 56.8 37.2 43.8
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.1B USD 5.1 24.3 19 20.3
CA
Restaurant Brands International Inc
NYSE:QSR
30.1B USD 3.8 23.7 17.3 19.1
US
Darden Restaurants Inc
NYSE:DRI
22.2B USD 1.9 21.4 12.9 17.3
CN
Yum China Holdings Inc
NYSE:YUMC
18.5B USD 1.7 20.7 10.1 14.2
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 7.4 -37.3 -38.7 -33
US
Domino's Pizza Inc
NYSE:DPZ
14.7B USD 3.2 25.7 20.4 22.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Retail Food Group Ltd
ASX:RFG
Average EV/EBITDA: 21.2
46.6
825%
0.1
US
McDonald's Corp
NYSE:MCD
17.9
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
16.4
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.2
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19
25%
0.7
CA
Restaurant Brands International Inc
NYSE:QSR
17.3
41%
0.4
US
Darden Restaurants Inc
NYSE:DRI
12.9
21%
0.6
CN
Yum China Holdings Inc
NYSE:YUMC
10.1
34%
0.3
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -38.7 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
20.4
25%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Retail Food Group Ltd
ASX:RFG
Average EV/EBIT: 24.7
46.6
498%
0.1
US
McDonald's Corp
NYSE:MCD
21
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
21.5
40%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.8
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.3
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
19.1
41%
0.5
US
Darden Restaurants Inc
NYSE:DRI
17.3
21%
0.8
CN
Yum China Holdings Inc
NYSE:YUMC
14.2
33%
0.4
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -33 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
22.5
25%
0.9

See Also

Discover More
Back to Top