Vital Farms Inc
NASDAQ:VITL

Watchlist Manager
Vital Farms Inc Logo
Vital Farms Inc
NASDAQ:VITL
Watchlist
Price: 33.38 USD -0.68% Market Closed
Market Cap: 1.5B USD

Relative Value

The Relative Value of one VITL stock under the Base Case scenario is 41.2 USD. Compared to the current market price of 33.38 USD, Vital Farms Inc is Undervalued by 19%.

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.

VITL Relative Value
Base Case
41.2 USD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
20
Median 3Y
1.8
Median 5Y
2.4
Industry
0.9
Forward
1.9
vs History
67
vs Industry
19
Median 3Y
28.7
Median 5Y
33.3
Industry
16.1
Forward
25.7
vs History
62
vs Industry
15
Median 3Y
22.5
Median 5Y
35.4
Industry
9.6
vs History
22
vs Industry
13
Median 3Y
20.9
Median 5Y
-22.2
Industry
17.2
vs History
33
vs Industry
7
Median 3Y
3.7
Median 5Y
4.6
Industry
1.4
vs History
47
vs Industry
23
Median 3Y
1.7
Median 5Y
2.2
Industry
1.1
Forward
1.7
vs History
57
vs Industry
37
Median 3Y
5.4
Median 5Y
6
Industry
4.7
vs History
61
vs Industry
22
Median 3Y
16.7
Median 5Y
22.1
Industry
10
Forward
12.8
vs History
61
vs Industry
21
Median 3Y
20.6
Median 5Y
25.6
Industry
12.9
Forward
17.9
vs History
62
vs Industry
18
Median 3Y
20.2
Median 5Y
32.4
Industry
10.7
vs History
32
vs Industry
11
Median 3Y
17.5
Median 5Y
17.5
Industry
15
vs History
25
vs Industry
4
Median 3Y
3.5
Median 5Y
4.9
Industry
1.1

Multiples Across Competitors

VITL Competitors Multiples
Vital Farms Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vital Farms Inc
NASDAQ:VITL
1.5B USD 2.4 27.5 17.2 20.7
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
US
Vital Farms Inc
NASDAQ:VITL
Average EV/EBITDA: 18 667.9
17.2
26%
0.7
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