Flowers Foods Inc
NYSE:FLO

Watchlist Manager
Flowers Foods Inc Logo
Flowers Foods Inc
NYSE:FLO
Watchlist
Price: 18.84 USD 1.89% Market Closed
Market Cap: 4B USD

Relative Value

The Relative Value of one FLO stock under the Base Case scenario is 32.06 USD. Compared to the current market price of 18.84 USD, Flowers Foods Inc is Undervalued 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.

FLO Relative Value
Base Case
32.06 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
51
Median 3Y
1
Median 5Y
1
Industry
0.9
Forward
0.7
vs History
96
vs Industry
37
Median 3Y
24.4
Median 5Y
24.5
Industry
15.8
Forward
15.9
vs History
87
vs Industry
36
Median 3Y
13.8
Median 5Y
12.3
Industry
9.8
vs History
55
vs Industry
30
Median 3Y
18.7
Median 5Y
18.7
Industry
17.4
vs History
96
vs Industry
21
Median 3Y
3.5
Median 5Y
3.3
Industry
1.5
vs History
96
vs Industry
48
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1
Forward
0.9
vs History
96
vs Industry
74
Median 3Y
2.5
Median 5Y
2.4
Industry
4.7
vs History
96
vs Industry
39
Median 3Y
11.6
Median 5Y
11.5
Industry
9.9
Forward
8.7
vs History
95
vs Industry
35
Median 3Y
16.5
Median 5Y
16.4
Industry
12.7
Forward
12.8
vs History
77
vs Industry
32
Median 3Y
16.6
Median 5Y
15.1
Industry
10.8
vs History
69
vs Industry
25
Median 3Y
28.7
Median 5Y
22
Industry
15
vs History
95
vs Industry
29
Median 3Y
1.9
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

FLO Competitors Multiples
Flowers Foods Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Flowers Foods Inc
NYSE:FLO
4B USD 0.8 16 9.3 13.2
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
232.4B CHF 2.5 21.4 14.4 17.7
US
Mondelez International Inc
NASDAQ:MDLZ
89B USD 2.4 19.3 12.9 15.4
FR
Danone SA
PAR:BN
45.6B EUR 1.7 22.6 10.8 14.4
ZA
Tiger Brands Ltd
JSE:TBS
42.7B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.9B USD 1.4 13.1 8.5 10
US
Hershey Co
NYSE:HSY
34.5B USD 3.1 15.5 11.3 13.1
US
General Mills Inc
NYSE:GIS
32.7B USD 1.7 12.8 10.7 12.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
227.9B CNY 8.6 37.2 31.6 31.6
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.6B CHF 4.9 39.5 22.5 29.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Flowers Foods Inc
NYSE:FLO
Average EV/EBITDA: 18 667.5
9.3
5%
1.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.4
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-1%
N/A
FR
Danone SA
PAR:BN
10.8
6%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.5
0%
N/A
US
Hershey Co
NYSE:HSY
11.3
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.7
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.6
18%
1.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.5
8%
2.8