Cranswick PLC
LSE:CWK

Watchlist Manager
Cranswick PLC Logo
Cranswick PLC
LSE:CWK
Watchlist
Price: 4 910 GBX -1.21% Market Closed
Market Cap: 2.7B GBX

Relative Value

The Relative Value of one CWK stock under the Base Case scenario is 6 022.76 GBX. Compared to the current market price of 4 910 GBX, Cranswick PLC is Undervalued by 18%.

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.

CWK Relative Value
Base Case
6 022.76 GBX
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
1
Forward
0.9
vs History
50
vs Industry
23
Median 3Y
18.2
Median 5Y
18.4
Industry
16.1
Forward
16.4
vs History
9
vs Industry
32
Median 3Y
11.4
Median 5Y
11.2
Industry
10
vs History
92
vs Industry
14
Median 3Y
29.9
Median 5Y
33.9
Industry
17.3
vs History
42
vs Industry
19
Median 3Y
2.6
Median 5Y
2.6
Industry
1.5
vs History
25
vs Industry
46
Median 3Y
1
Median 5Y
1
Industry
1.1
Forward
1
vs History
53
vs Industry
30
Median 3Y
6.6
Median 5Y
6.7
Industry
4.8
vs History
47
vs Industry
38
Median 3Y
9.4
Median 5Y
9.4
Industry
10.1
Forward
8.9
vs History
60
vs Industry
32
Median 3Y
13.7
Median 5Y
13.9
Industry
13.3
Forward
12.7
vs History
1
vs Industry
34
Median 3Y
12.1
Median 5Y
11.8
Industry
11.5
vs History
1
vs Industry
25
Median 3Y
26.7
Median 5Y
24.9
Industry
16.1
vs History
57
vs Industry
16
Median 3Y
2.2
Median 5Y
2.3
Industry
1.1

Multiples Across Competitors

CWK Competitors Multiples
Cranswick 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
Cranswick PLC
LSE:CWK
2.7B GBP 0.9 18 9.5 13.4
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
190.2B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
72.2B USD 1.9 20.4 15.9 20.8
ZA
Tiger Brands Ltd
JSE:TBS
59.2B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.9B EUR 1.8 27.1 11.7 15.8
US
Hershey Co
NYSE:HSY
39.6B USD 3.4 29.1 17.5 21.8
CN
Muyuan Foods Co Ltd
SZSE:002714
263.2B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.7 41.2 24 32.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
223.4B CNY 7.9 32.6 29.7 29.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Cranswick PLC
LSE:CWK
Average EV/EBITDA: 20 741.7
9.5
8%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.9
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
US
Hershey Co
NYSE:HSY
17.5
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.7
16%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Cranswick PLC
LSE:CWK
Average EV/EBIT: 35 382.9
13.4
8%
1.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.8
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.8
6%
2.6
US
Hershey Co
NYSE:HSY
21.8
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.7
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.7
11%
2.7