Beyond Meat Inc
NASDAQ:BYND

Watchlist Manager
Beyond Meat Inc Logo
Beyond Meat Inc
NASDAQ:BYND
Watchlist
Price: 0.947 USD -3.62% Market Closed
Market Cap: 429.5m USD

Relative Value

The Relative Value of one BYND stock under the Base Case scenario is 0.561 USD. Compared to the current market price of 0.947 USD, Beyond Meat Inc is Overvalued by 41%.

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.

BYND Relative Value
Base Case
0.561 USD
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
50
Median 3Y
8.8
Median 5Y
14.6
Industry
1
Forward
1.5
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-17.1
Industry
16.1
Forward
-0.8
vs History
vs Industry
Median 3Y
-24
Median 5Y
-31.6
Industry
10
vs History
vs Industry
Median 3Y
-21.4
Median 5Y
-19.5
Industry
17.3
vs History
vs Industry
54
Median 3Y
-5.2
Median 5Y
-2.4
Industry
1.5
vs History
96
vs Industry
11
Median 3Y
11.9
Median 5Y
16.3
Industry
1.1
Forward
5.8
vs History
47
vs Industry
6
Median 3Y
-52.9
Median 5Y
65.2
Industry
4.8
vs History
vs Industry
Median 3Y
-17.5
Median 5Y
-23.6
Industry
10.1
Forward
-14.6
vs History
vs Industry
Median 3Y
-14.9
Median 5Y
-21.5
Industry
13.3
Forward
-10.4
vs History
vs Industry
Median 3Y
-28.4
Median 5Y
-38.4
Industry
11.5
vs History
vs Industry
Median 3Y
-25.6
Median 5Y
-32.2
Industry
16.1
vs History
96
vs Industry
16
Median 3Y
7.5
Median 5Y
9.5
Industry
1.1

Multiples Across Competitors

BYND Competitors Multiples
Beyond Meat Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Beyond Meat Inc
NASDAQ:BYND
429.5m USD 1.5 -1.8 -12.3 -10
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
191B 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
49.7B EUR 1.8 27 11.7 15.7
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
P/E Multiple
Earnings Growth PEG
US
Beyond Meat Inc
NASDAQ:BYND
Average P/E: 67 616.7
Negative Multiple: -1.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.5
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
FR
Danone SA
PAR:BN
27
13%
2.1
US
Hershey Co
NYSE:HSY
29.1
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.9
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.2
9%
4.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.6
9%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Beyond Meat Inc
NASDAQ:BYND
Average EV/EBITDA: 23 333.2
Negative Multiple: -12.3
N/A N/A
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
US
Beyond Meat Inc
NASDAQ:BYND
Average EV/EBIT: 39 804.1
Negative Multiple: -10
N/A N/A
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
15.7
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