Treasury Wine Estates Ltd
ASX:TWE

Watchlist Manager
Treasury Wine Estates Ltd Logo
Treasury Wine Estates Ltd
ASX:TWE
Watchlist
Price: 5.39 AUD 7.58% Market Closed
Market Cap: 4.4B AUD

Relative Value

The Relative Value of one TWE stock under the Base Case scenario is 16.82 AUD. Compared to the current market price of 5.39 AUD, Treasury Wine Estates Ltd is Undervalued by 68%.

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.

TWE Relative Value
Base Case
16.82 AUD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
30
Median 3Y
3.3
Median 5Y
3.2
Industry
1.7
Forward
1.8
vs History
98
vs Industry
8
Median 3Y
35.6
Median 5Y
34.4
Industry
18.4
Forward
15.9
vs History
98
vs Industry
30
Median 3Y
22.4
Median 5Y
17
Industry
11.8
vs History
88
vs Industry
27
Median 3Y
26
Median 5Y
26
Industry
19.9
vs History
98
vs Industry
48
Median 3Y
2
Median 5Y
2.1
Industry
2
vs History
98
vs Industry
24
Median 3Y
3.9
Median 5Y
3.6
Industry
1.9
Forward
2.5
vs History
98
vs Industry
28
Median 3Y
8.8
Median 5Y
8.9
Industry
4.9
vs History
98
vs Industry
9
Median 3Y
24.4
Median 5Y
22.9
Industry
11.3
Forward
9.4
vs History
98
vs Industry
14
Median 3Y
24.4
Median 5Y
22.9
Industry
14.7
Forward
12.4
vs History
98
vs Industry
22
Median 3Y
25.7
Median 5Y
19.5
Industry
13.1
vs History
98
vs Industry
20
Median 3Y
47.4
Median 5Y
27.5
Industry
20.8
vs History
98
vs Industry
47
Median 3Y
1.6
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

TWE Competitors Multiples
Treasury Wine Estates 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
Treasury Wine Estates Ltd
ASX:TWE
4.4B AUD 1.5 10 8.1 8.1
CN
Kweichow Moutai Co Ltd
SSE:600519
1.8T CNY 9.7 19.7 14.3 14.3
CN
Wuliangye Yibin Co Ltd
SZSE:000858
426.1B CNY 5.2 15 7.7 7.7
UK
Diageo PLC
LSE:DGE
35.3B GBP 1.7 15 8.8 12.3
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
216.8B CNY 5.8 17.6 13.2 13.2
CN
Luzhou Laojiao Co Ltd
SZSE:000568
175.7B CNY 5.9 13.9 8.6 8.6
US
Constellation Brands Inc
NYSE:STZ
24.4B USD 2.5 20 9.5 10.8
FR
Pernod Ricard SA
PAR:RI
18.4B EUR 1.7 11.3 8.2 9.4
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
93.6B CNY 4.8 45.2 22.8 22.8
US
Brown-Forman Corp
NYSE:BF.B
12.3B USD 3.2 15.2 11.5 12.4