C

Chapel Down Group PLC
LSE:CDGP

Watchlist Manager
Chapel Down Group PLC
LSE:CDGP
Watchlist
Price: 38.09 GBX 1.57%
Market Cap: 65.3m GBX
Have any thoughts about
Chapel Down Group PLC?
Write Note

Relative Value

The Relative Value of one CDGP stock under the Base Case scenario is 50.1 GBX. Compared to the current market price of 38.09 GBX, Chapel Down Group PLC is Undervalued by 24%.

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.

CDGP Relative Value
Base Case
50.1 GBX
Undervaluation 24%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
5
Median 3Y
6.4
Median 5Y
6.4
Industry
1.7
Forward
3.5
vs History
76
vs Industry
4
Median 3Y
73.2
Median 5Y
73.2
Industry
19.9
Forward
58.9
vs History
vs Industry
Median 3Y
-29.4
Median 5Y
-29.4
Industry
13.5
vs History
vs Industry
Median 3Y
-25
Median 5Y
-25
Industry
21.3
vs History
84
vs Industry
19
Median 3Y
3.2
Median 5Y
3.2
Industry
2.2
vs History
84
vs Industry
5
Median 3Y
6.8
Median 5Y
6.8
Industry
1.9
Forward
4.2
vs History
84
vs Industry
8
Median 3Y
13.1
Median 5Y
13.1
Industry
5.2
vs History
38
vs Industry
2
Median 3Y
85.8
Median 5Y
85.8
Industry
12.1
Forward
20.9
vs History
38
vs Industry
3
Median 3Y
119.1
Median 5Y
119.1
Industry
15.7
Forward
37.5
vs History
vs Industry
Median 3Y
-32.4
Median 5Y
-32.4
Industry
14.4
vs History
vs Industry
Median 3Y
-23.5
Median 5Y
-23.5
Industry
20.2
vs History
84
vs Industry
19
Median 3Y
2.8
Median 5Y
2.8
Industry
1.6

Multiples Across Competitors

CDGP Competitors Multiples
Chapel Down 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
UK
Chapel Down Group PLC
LSE:CDGP
65.3m GBP 4.3 64.1 102 154.4
CN
Kweichow Moutai Co Ltd
SSE:600519
1.9T CNY 11.4 23.2 16.5 16.5
CN
Wuliangye Yibin Co Ltd
SZSE:000858
543.6B CNY 5.7 15.5 9.2 9.2
UK
Diageo PLC
LSE:DGE
56.3B GBP 2.8 14.6 11.5 12.4
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
US
Constellation Brands Inc
NYSE:STZ
40.1B USD 3.9 69.2 13.1 14.8
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
224.7B CNY 6.2 18.2 12.2 12.2
FR
Pernod Ricard SA
PAR:RI
27.4B EUR 2.4 18.6 10.2 11.7
CN
Luzhou Laojiao Co Ltd
SZSE:000568
184.3B CNY 5.7 12.9 8.4 8.4
US
Brown-Forman Corp
NYSE:BF.B
17.9B USD 4.4 17.9 16.9 18.2
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
125.8B CNY 4.1 15 10 10