Viscofan SA
MAD:VIS

Watchlist Manager
Viscofan SA Logo
Viscofan SA
MAD:VIS
Watchlist
Price: 61.4 EUR 0.33% Market Closed
Market Cap: 2.9B EUR

Relative Value

The Relative Value of one VIS stock under the Base Case scenario is 63.6 EUR. Compared to the current market price of 61.4 EUR, Viscofan SA is Undervalued by 3%.

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.

VIS Relative Value
Base Case
63.6 EUR
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
19
Median 3Y
2.4
Median 5Y
2.4
Industry
0.9
Forward
2.2
vs History
76
vs Industry
31
Median 3Y
19.5
Median 5Y
19.5
Industry
15.7
Forward
16.4
vs History
79
vs Industry
16
Median 3Y
14.9
Median 5Y
14.2
Industry
9.7
vs History
90
vs Industry
20
Median 3Y
30
Median 5Y
25.8
Industry
17.4
vs History
50
vs Industry
19
Median 3Y
3
Median 5Y
3
Industry
1.5
vs History
50
vs Industry
21
Median 3Y
2.4
Median 5Y
2.4
Industry
1.1
Forward
2.2
vs History
15
vs Industry
39
Median 3Y
5.5
Median 5Y
5.5
Industry
4.7
vs History
68
vs Industry
35
Median 3Y
10.2
Median 5Y
10.3
Industry
9.9
Forward
8.8
vs History
66
vs Industry
32
Median 3Y
14.6
Median 5Y
14.6
Industry
12.6
Forward
12.2
vs History
79
vs Industry
19
Median 3Y
14.8
Median 5Y
14.1
Industry
10.8
vs History
84
vs Industry
11
Median 3Y
22.7
Median 5Y
21.2
Industry
15
vs History
73
vs Industry
20
Median 3Y
2.2
Median 5Y
2.3
Industry
1.1

Multiples Across Competitors

VIS Competitors Multiples
Viscofan SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Viscofan SA
MAD:VIS
2.9B EUR 2.4 18.2 10 14.1
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
231.5B CHF 2.5 21.3 14.3 17.6
US
Mondelez International Inc
NASDAQ:MDLZ
85.7B USD 2.4 18.6 12.5 14.9
FR
Danone SA
PAR:BN
46.2B EUR 1.7 22.9 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
40.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.7B USD 1.4 13.4 8.6 10.1
US
Hershey Co
NYSE:HSY
34.6B USD 3.1 15.6 11.4 13.1
US
General Mills Inc
NYSE:GIS
33.7B USD 1.7 12.9 10.4 11.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
233.3B CNY 8.9 38.2 32.4 32.4
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
ES
Viscofan SA
MAD:VIS
Average P/S: 2 657.8
2.4
5%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.5
4%
0.6
US
Mondelez International Inc
NASDAQ:MDLZ
2.4
4%
0.6
FR
Danone SA
PAR:BN
1.7
5%
0.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
6%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
0%
N/A
US
Hershey Co
NYSE:HSY
3.1
3%
1
US
General Mills Inc
NYSE:GIS
1.7
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
8.9
11%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
P/E Multiple
Earnings Growth PEG
ES
Viscofan SA
MAD:VIS
Average P/E: 60 101.5
18.2
7%
2.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.3
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
18.6
0%
N/A
FR
Danone SA
PAR:BN
22.9
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
13.4
9%
1.5
US
Hershey Co
NYSE:HSY
15.6
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.9
2%
6.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
38.2
12%
3.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Viscofan SA
MAD:VIS
Average EV/EBITDA: 20 739.2
10
7%
1.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.3
3%
4.8
US
Mondelez International Inc
NASDAQ:MDLZ
12.5
2%
6.3
FR
Danone SA
PAR:BN
10.9
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.6
4%
2.2
US
Hershey Co
NYSE:HSY
11.4
-2%
N/A
US
General Mills Inc
NYSE:GIS
10.4
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.4
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
Viscofan SA
MAD:VIS
Average EV/EBIT: 35 379.2
14.1
9%
1.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.6
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
14.9
-2%
N/A
FR
Danone SA
PAR:BN
14.5
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.1
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
11.9
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.4
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A