Schouw & Co A/S
CSE:SCHO

Watchlist Manager
Schouw & Co A/S Logo
Schouw & Co A/S
CSE:SCHO
Watchlist
Price: 643 DKK 0.78% Market Closed
Market Cap: 16.1B DKK

Relative Value

The Relative Value of one SCHO stock under the Base Case scenario is 959.65 DKK. Compared to the current market price of 643 DKK, Schouw & Co A/S is Undervalued by 33%.

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.

SCHO Relative Value
Base Case
959.65 DKK
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
1
Forward
0.4
vs History
3
vs Industry
36
Median 3Y
13.9
Median 5Y
13.9
Industry
16.1
Forward
12.5
vs History
63
vs Industry
50
Median 3Y
6.3
Median 5Y
6.6
Industry
10
vs History
34
vs Industry
19
Median 3Y
21.4
Median 5Y
25.6
Industry
17.1
vs History
19
vs Industry
47
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5
vs History
33
vs Industry
69
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.5
vs History
26
vs Industry
56
Median 3Y
2.9
Median 5Y
2.9
Industry
4.8
vs History
39
vs Industry
36
Median 3Y
10
Median 5Y
10.3
Industry
10
Forward
6.2
vs History
46
vs Industry
44
Median 3Y
10
Median 5Y
10.6
Industry
13.2
Forward
10.1
vs History
57
vs Industry
46
Median 3Y
7.9
Median 5Y
8.1
Industry
11.4
vs History
38
vs Industry
38
Median 3Y
9
Median 5Y
8.9
Industry
16.1
vs History
25
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

SCHO Competitors Multiples
Schouw & Co A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Schouw & Co A/S
CSE:SCHO
14.7B DKK 0.4 15.9 10.8 10.8
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
196.9B CHF 2.2 19.1 12.8 15.9
US
Mondelez International Inc
NASDAQ:MDLZ
70.5B USD 1.9 20 15.6 20.4
FR
Danone SA
PAR:BN
49.5B EUR 1.8 26.9 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
57.3B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
37.5B USD 3.3 27.6 16.6 20.8
CN
Muyuan Foods Co Ltd
SZSE:002714
261.4B CNY 1.7 11.8 12.1 12.1
ZA
Avi Ltd
JSE:AVI
34.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
218.9B CNY 7.8 31.9 29.1 29.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Schouw & Co A/S
CSE:SCHO
Average EV/EBITDA: 20 741.7
10.8
22%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
16.6
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.1
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Schouw & Co A/S
CSE:SCHO
Average EV/EBIT: 35 382.5
10.8
5%
2.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.9
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
20.8
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.1
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
11%
2.6