Binggrae Co Ltd
KRX:005180

Watchlist Manager
Binggrae Co Ltd Logo
Binggrae Co Ltd
KRX:005180
Watchlist
Price: 90 000 KRW
Market Cap: 886.5B KRW

Relative Value

The Relative Value of one Binggrae Co Ltd stock under the Base Case scenario is 78 288.29 KRW. Compared to the current market price of 90 000 KRW, Binggrae Co Ltd is Overvalued by 13%.

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.

Relative Value
Base Case
78 288.29 KRW
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
57
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.6
vs History
53
vs Industry
54
Median 3Y
7
Median 5Y
9.2
Industry
15.8
Forward
7.5
vs History
50
vs Industry
48
Median 3Y
4.4
Median 5Y
6.3
Industry
9.5
vs History
41
vs Industry
40
Median 3Y
7.8
Median 5Y
8.5
Industry
17.2
vs History
7
vs Industry
48
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
vs History
7
vs Industry
69
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.5
vs History
12
vs Industry
78
Median 3Y
1.1
Median 5Y
1.2
Industry
4.6
vs History
46
vs Industry
66
Median 3Y
3.3
Median 5Y
3.5
Industry
9.8
Forward
3.4
vs History
61
vs Industry
60
Median 3Y
5.9
Median 5Y
6.8
Industry
12.6
Forward
5.1
vs History
39
vs Industry
57
Median 3Y
3.8
Median 5Y
4.3
Industry
10.8
vs History
30
vs Industry
32
Median 3Y
8.4
Median 5Y
8.4
Industry
15
vs History
7
vs Industry
42
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Binggrae Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Binggrae Co Ltd
KRX:005180
886.5B KRW 0.6 8.6 3.7 5.5
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
218.6B CHF 2.4 20.1 13.7 16.8
US
Mondelez International Inc
NASDAQ:MDLZ
88.4B USD 2.4 19.2 12.8 15.3
FR
Danone SA
PAR:BN
45.9B EUR 1.7 22.7 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
42.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35B USD 1.4 12.8 8.4 9.8
US
Hershey Co
NYSE:HSY
33.5B USD 3 15.1 11 12.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
235.5B CNY 8.8 37.1 30.2 30.2
US
General Mills Inc
NYSE:GIS
31.7B USD 1.6 12.4 10.5 12.1
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.1B CHF 4.8 38.8 22.2 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Binggrae Co Ltd
KRX:005180
Average EV/EBITDA: 18 666.6
3.7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13.7
4%
3.4
US
Mondelez International Inc
NASDAQ:MDLZ
12.8
-1%
N/A
FR
Danone SA
PAR:BN
10.9
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
11
-8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.2
17%
1.8
US
General Mills Inc
NYSE:GIS
10.5
-2%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.2
8%
2.8