Natura & Co Holding SA
BOVESPA:NTCO3

Watchlist Manager
Natura & Co Holding SA Logo
Natura & Co Holding SA
BOVESPA:NTCO3
Watchlist
Price: 13.12 BRL -3.1% Market Closed
Market Cap: 18.2B BRL
Have any thoughts about
Natura & Co Holding SA?
Write Note

Relative Value

The Relative Value of one NTCO3 stock under the Base Case scenario is 22.57 BRL. Compared to the current market price of 13.12 BRL, Natura & Co Holding SA is Undervalued by 42%.

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.

NTCO3 Relative Value
Base Case
22.57 BRL
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
55
Median 3Y
0.7
Median 5Y
0.8
Industry
1
Forward
0.6
vs History
vs Industry
55
Median 3Y
3.7
Median 5Y
3.7
Industry
16.8
Forward
38.8
vs History
vs Industry
2
Median 3Y
-9.7
Median 5Y
-7.6
Industry
11.9
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-8.8
Industry
17.6
vs History
42
vs Industry
60
Median 3Y
1
Median 5Y
1.2
Industry
1.6
vs History
61
vs Industry
55
Median 3Y
0.8
Median 5Y
1
Industry
1.2
Forward
0.8
vs History
61
vs Industry
73
Median 3Y
1.3
Median 5Y
1.5
Industry
3.8
vs History
66
vs Industry
41
Median 3Y
7.7
Median 5Y
8.6
Industry
10.3
Forward
7
vs History
93
vs Industry
22
Median 3Y
17.8
Median 5Y
22.9
Industry
12.9
Forward
17.6
vs History
vs Industry
1
Median 3Y
-9.8
Median 5Y
-8.6
Industry
12.1
vs History
vs Industry
Median 3Y
-22
Median 5Y
-9.4
Industry
15.3
vs History
42
vs Industry
62
Median 3Y
0.7
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

NTCO3 Competitors Multiples
Natura & Co Holding SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Natura & Co Holding SA
BOVESPA:NTCO3
18.2B BRL 0.7 -1.5 7.4 9
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/E Multiple
Earnings Growth P/E to Growth
BR
Natura & Co Holding SA
BOVESPA:NTCO3
Average P/E: 1 945.1
Negative Multiple: -1.5
-68%
N/A
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Natura & Co Holding SA
BOVESPA:NTCO3
Average EV/EBITDA: 757.1
7.4
56%
0.1
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Natura & Co Holding SA
BOVESPA:NTCO3
Average EV/EBIT: 1 017.6
9
132%
0.1
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top