Tate & Lyle PLC
LSE:TATE

Watchlist Manager
Tate & Lyle PLC Logo
Tate & Lyle PLC
LSE:TATE
Watchlist
Price: 657 GBX -0.61% Market Closed
Market Cap: 2.9B GBX
Have any thoughts about
Tate & Lyle PLC?
Write Note

Relative Value

The Relative Value of one TATE stock under the Base Case scenario is 1 089.35 GBX. Compared to the current market price of 657 GBX, Tate & Lyle PLC is Undervalued by 40%.

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.

TATE Relative Value
Base Case
1 089.35 GBX
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
29
Median 3Y
2
Median 5Y
1.8
Industry
1
Forward
1.9
vs History
4
vs Industry
43
Median 3Y
15.3
Median 5Y
13.6
Industry
16.8
Forward
11.9
vs History
28
vs Industry
27
Median 3Y
15.8
Median 5Y
9.6
Industry
9.9
vs History
vs Industry
0
Median 3Y
-31.2
Median 5Y
-12.5
Industry
17.2
vs History
7
vs Industry
31
Median 3Y
2.4
Median 5Y
2.2
Industry
1.5
vs History
34
vs Industry
29
Median 3Y
2.1
Median 5Y
1.9
Industry
1.1
Forward
1.9
vs History
20
vs Industry
52
Median 3Y
4.3
Median 5Y
2.4
Industry
4.8
vs History
33
vs Industry
44
Median 3Y
10.7
Median 5Y
10
Industry
10.6
Forward
8.4
vs History
44
vs Industry
41
Median 3Y
16
Median 5Y
14.8
Industry
13.7
Forward
11.2
vs History
28
vs Industry
29
Median 3Y
16.4
Median 5Y
10.9
Industry
11.2
vs History
9
vs Industry
16
Median 3Y
20.4
Median 5Y
14.7
Industry
15.5
vs History
0
vs Industry
26
Median 3Y
1.9
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

TATE Competitors Multiples
Tate & Lyle 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
Tate & Lyle PLC
LSE:TATE
2.9B GBP 1.8 15.5 9.3 13.1
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
80B USD 2.2 21 12.9 15.5
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
US
Kraft Heinz Co
NASDAQ:KHC
36.9B USD 1.4 27 8.7 10.3
ZA
Avi Ltd
JSE:AVI
35.9B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
258.6B CNY 10 43.2 37.1 37.1
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
US
Hershey Co
NYSE:HSY
34.4B USD 3.1 19.4 12.8 15.1
P/S Multiple
Revenue Growth P/S to Growth
UK
Tate & Lyle PLC
LSE:TATE
Average P/S: 2 657.8
1.8
46%
0
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
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10
35%
0.3
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
US
Hershey Co
NYSE:HSY
3.1
6%
0.5
P/E Multiple
Earnings Growth P/E to Growth
UK
Tate & Lyle PLC
LSE:TATE
Average P/E: 60 105.6
15.5
57%
0.3
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%
4.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
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
43.2
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
US
Hershey Co
NYSE:HSY
19.4
-2%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tate & Lyle PLC
LSE:TATE
Average EV/EBITDA: 20 739.5
9.3
73%
0.1
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
US
Kraft Heinz Co
NASDAQ:KHC
8.7
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.1
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
US
Hershey Co
NYSE:HSY
12.8
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Tate & Lyle PLC
LSE:TATE
Average EV/EBIT: 35 379.6
13.1
85%
0.2
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
15.5
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
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
37.1
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7
US
Hershey Co
NYSE:HSY
15.1
-2%
N/A

See Also

Discover More
Back to Top