Tate & Lyle PLC
LSE:TATE

Watchlist Manager
Tate & Lyle PLC Logo
Tate & Lyle PLC
LSE:TATE
Watchlist
Price: 552 GBX 0.09% Market Closed
Market Cap: 2.5B GBX

Relative Value

The Relative Value of one TATE stock under the Base Case scenario is 1 008.16 GBX. Compared to the current market price of 552 GBX, Tate & Lyle PLC is Undervalued by 45%.

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
1 008.16 GBX
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
30
Median 3Y
1.9
Median 5Y
1.9
Industry
0.9
Forward
1.3
vs History
95
vs Industry
52
Median 3Y
14.5
Median 5Y
13.1
Industry
16.1
Forward
11.1
vs History
47
vs Industry
32
Median 3Y
14.8
Median 5Y
10.7
Industry
9.6
vs History
7
vs Industry
15
Median 3Y
-22.5
Median 5Y
10
Industry
17.2
vs History
65
vs Industry
31
Median 3Y
2.4
Median 5Y
2.2
Industry
1.4
vs History
80
vs Industry
34
Median 3Y
2
Median 5Y
2
Industry
1.1
Forward
1.3
vs History
vs Industry
52
Median 3Y
0
Median 5Y
0
Industry
4.7
vs History
82
vs Industry
46
Median 3Y
10.6
Median 5Y
10.2
Industry
10
Forward
6.1
vs History
84
vs Industry
41
Median 3Y
15.2
Median 5Y
15.2
Industry
12.9
Forward
8.6
vs History
52
vs Industry
36
Median 3Y
15.7
Median 5Y
11.4
Industry
10.7
vs History
33
vs Industry
22
Median 3Y
21
Median 5Y
15.9
Industry
15
vs History
44
vs Industry
26
Median 3Y
2
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

TATE Competitors Multiples
Tate & Lyle PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Tate & Lyle PLC
LSE:TATE
2.5B GBP 1.6 9.8 7.9 11.3
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
220.6B CHF 2.4 20.3 13.8 16.9
US
Mondelez International Inc
NASDAQ:MDLZ
86.4B USD 2.4 18.7 12.6 15.1
FR
Danone SA
PAR:BN
48.2B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
45.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.2B USD 1.4 12.8 8.4 9.9
US
Hershey Co
NYSE:HSY
33B USD 2.9 14.9 10.9 12.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.9B CNY 8.7 36.7 29.8 29.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.8 39.4 22.5 29.8
US
General Mills Inc
NYSE:GIS
30.7B USD 1.6 12 10.2 11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tate & Lyle PLC
LSE:TATE
Average EV/EBITDA: 18 667
7.9
18%
0.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13.8
4%
3.4
US
Mondelez International Inc
NASDAQ:MDLZ
12.6
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
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
10.9
-8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
17%
1.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.5
8%
2.8
US
General Mills Inc
NYSE:GIS
10.2
-2%
N/A