DP Eurasia NV
LSE:DPEU

Watchlist Manager
DP Eurasia NV Logo
DP Eurasia NV
LSE:DPEU
Watchlist
Price: 190 GBX 30.58% Market Closed
Market Cap: 278.5m GBX
Have any thoughts about
DP Eurasia NV?
Write Note

Relative Value

The Relative Value of one DPEU stock under the Base Case scenario is 201.12 GBX. Compared to the current market price of 190 GBX, DP Eurasia NV is Undervalued by 6%.

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.

DPEU Relative Value
Base Case
201.12 GBX
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
22
Median 3Y
0.9
Median 5Y
0.8
Industry
1.4
Forward
0
vs History
4
vs Industry
0
Median 3Y
36.3
Median 5Y
-5.6
Industry
20.2
Forward
0.3
vs History
6
vs Industry
9
Median 3Y
7.7
Median 5Y
7.3
Industry
9.8
vs History
vs Industry
4
Median 3Y
2.1
Median 5Y
3.1
Industry
18.6
vs History
vs Industry
100
Median 3Y
-44
Median 5Y
4
Industry
2.2
vs History
76
vs Industry
3
Median 3Y
28.2
Median 5Y
30.1
Industry
1.9
Forward
0.2
vs History
76
vs Industry
3
Median 3Y
80.9
Median 5Y
82.9
Industry
3.8
vs History
76
vs Industry
2
Median 3Y
210.6
Median 5Y
240
Industry
10.7
Forward
1.2
vs History
66
vs Industry
2
Median 3Y
330.3
Median 5Y
387.1
Industry
16.5
Forward
1.5
vs History
38
vs Industry
1
Median 3Y
234.5
Median 5Y
222.6
Industry
11.9
vs History
33
vs Industry
1
Median 3Y
338.2
Median 5Y
315.1
Industry
17.4
vs History
28
vs Industry
0
Median 3Y
55.4
Median 5Y
57.3
Industry
1.3

Multiples Across Competitors

DPEU Competitors Multiples
DP Eurasia NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
DP Eurasia NV
LSE:DPEU
278.5m GBP 3.2 821.4 183.4 244.5
US
McDonald's Corp
NYSE:MCD
209.7B USD 8.1 25.4 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
99.7B USD 2.8 26.5 16.4 21.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.4B USD 7.7 56.8 37.2 43.8
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.1B USD 5.1 24.3 19 20.3
CA
Restaurant Brands International Inc
NYSE:QSR
30.1B USD 3.8 23.7 17.3 19.1
US
Darden Restaurants Inc
NYSE:DRI
22.2B USD 1.9 21.4 12.9 17.3
CN
Yum China Holdings Inc
NYSE:YUMC
18.5B USD 1.7 20.7 10.1 14.2
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 7.4 -37.3 -38.7 -33
US
Domino's Pizza Inc
NYSE:DPZ
14.7B USD 3.2 25.7 20.4 22.5
P/E Multiple
Earnings Growth P/E to Growth
NL
DP Eurasia NV
LSE:DPEU
Average P/E: 107.6
821.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
25.4
17%
1.5
US
Starbucks Corp
NASDAQ:SBUX
26.5
35%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
56.8
76%
0.7
UK
Compass Group PLC
LSE:CPG
29.6
97%
0.3
US
Yum! Brands Inc
NYSE:YUM
24.3
20%
1.2
CA
Restaurant Brands International Inc
NYSE:QSR
23.7
14%
1.6
US
Darden Restaurants Inc
NYSE:DRI
21.4
32%
0.7
CN
Yum China Holdings Inc
NYSE:YUMC
20.7
40%
0.5
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -37.3 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
25.7
31%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
DP Eurasia NV
LSE:DPEU
Average EV/EBITDA: 34.9
183.4
311%
0.6
US
McDonald's Corp
NYSE:MCD
17.9
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
16.4
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.2
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19
25%
0.7
CA
Restaurant Brands International Inc
NYSE:QSR
17.3
41%
0.4
US
Darden Restaurants Inc
NYSE:DRI
12.9
21%
0.6
CN
Yum China Holdings Inc
NYSE:YUMC
10.1
34%
0.3
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -38.7 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
20.4
25%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
DP Eurasia NV
LSE:DPEU
Average EV/EBIT: 44.5
244.5
454%
0.5
US
McDonald's Corp
NYSE:MCD
21
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
21.5
40%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.8
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.3
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
19.1
41%
0.5
US
Darden Restaurants Inc
NYSE:DRI
17.3
21%
0.8
CN
Yum China Holdings Inc
NYSE:YUMC
14.2
33%
0.4
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -33 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
22.5
25%
0.9

See Also

Discover More
Back to Top