Kerry Group PLC
ISEQ:KRZ

Watchlist Manager
Kerry Group PLC Logo
Kerry Group PLC
ISEQ:KRZ
Watchlist
Price: 91.45 EUR -0.27% Market Closed
Market Cap: 15.5B EUR
Have any thoughts about
Kerry Group PLC?
Write Note

Relative Value

The Relative Value of one KRZ stock under the Base Case scenario is 96.58 EUR. Compared to the current market price of 91.45 EUR, Kerry Group PLC is Undervalued by 5%.

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.

KRZ Relative Value
Base Case
96.58 EUR
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
26
Median 3Y
1.9
Median 5Y
2.3
Industry
1
Forward
2
vs History
60
vs Industry
31
Median 3Y
22.7
Median 5Y
25.3
Industry
16.8
Forward
19.8
vs History
80
vs Industry
25
Median 3Y
20.5
Median 5Y
25.5
Industry
9.9
vs History
55
vs Industry
22
Median 3Y
19
Median 5Y
23
Industry
17.2
vs History
74
vs Industry
29
Median 3Y
2.5
Median 5Y
3
Industry
1.5
vs History
58
vs Industry
25
Median 3Y
2.1
Median 5Y
2.5
Industry
1.1
Forward
2.2
vs History
vs Industry
49
Median 3Y
0
Median 5Y
0
Industry
4.8
vs History
63
vs Industry
27
Median 3Y
14.6
Median 5Y
17.4
Industry
10.6
Forward
13.9
vs History
65
vs Industry
26
Median 3Y
19.6
Median 5Y
23.4
Industry
13.7
Forward
18.2
vs History
82
vs Industry
24
Median 3Y
22.5
Median 5Y
28.1
Industry
11.2
vs History
82
vs Industry
22
Median 3Y
32.4
Median 5Y
46.2
Industry
15.5
vs History
63
vs Industry
26
Median 3Y
1.9
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

KRZ Competitors Multiples
Kerry Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Kerry Group PLC
ISEQ:KRZ
15.8B EUR 2 23.8 14.7 19.7
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
167.6B MYR 542 14 380.3 7 279.1 9 403.8
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260.3B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/S Multiple
Revenue Growth P/S to Growth
IE
Kerry Group PLC
ISEQ:KRZ
Average P/S: 2 717.7
2
10%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
5%
0.4
US
Mondelez International Inc
NASDAQ:MDLZ
2.2
13%
0.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
17%
N/A
FR
Danone SA
PAR:BN
1.5
9%
0.2
MY
O
Ocb Bhd
KLSE:OCB
542
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10.1
35%
0.3
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
P/E Multiple
Earnings Growth P/E to Growth
IE
Kerry Group PLC
ISEQ:KRZ
Average P/E: 61 702.2
23.8
36%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 380.3
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Kerry Group PLC
ISEQ:KRZ
Average EV/EBITDA: 21 547.5
14.7
28%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 279.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Kerry Group PLC
ISEQ:KRZ
Average EV/EBIT: 36 423.6
19.7
36%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 403.8
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top