Livestock Improvement Corporation Ltd
NZX:LIC

Watchlist Manager
Livestock Improvement Corporation Ltd Logo
Livestock Improvement Corporation Ltd
NZX:LIC
Watchlist
Price: 0.77 NZD -14.44% Market Closed
Market Cap: 109.3m NZD

Relative Value

LIC price has not been updated for more than 2 years. This may indicate that the stock has been delisted.

The Relative Value of one LIC stock under the Base Case scenario is 1 NZD. Compared to the current market price of 0.77 NZD, Livestock Improvement Corporation Ltd is Undervalued by 23%.

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.

LIC Relative Value
Base Case
1 NZD
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
1
vs History
76
vs Industry
61
Median 3Y
4.8
Median 5Y
4.8
Industry
16.2
vs History
76
vs Industry
65
Median 3Y
2.3
Median 5Y
2.3
Industry
10
vs History
57
vs Industry
48
Median 3Y
4.8
Median 5Y
5.3
Industry
17.6
vs History
38
vs Industry
87
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
vs History
76
vs Industry
85
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
vs History
76
vs Industry
89
Median 3Y
0.6
Median 5Y
0.6
Industry
4.8
vs History
57
vs Industry
70
Median 3Y
2.9
Median 5Y
2.7
Industry
10.1
vs History
57
vs Industry
68
Median 3Y
2.9
Median 5Y
2.7
Industry
13.3
vs History
76
vs Industry
68
Median 3Y
1.5
Median 5Y
1.5
Industry
11.4
vs History
57
vs Industry
52
Median 3Y
2
Median 5Y
2
Industry
16.2
vs History
76
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1

Multiples Across Competitors

LIC Competitors Multiples
Livestock Improvement Corporation Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Livestock Improvement Corporation Ltd
NZX:LIC
109.6m NZD 0.4 3.6 1.9 1.9
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
190.3B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
73.9B USD 2 20.9 16.2 21.1
FR
Danone SA
PAR:BN
48.5B EUR 1.8 26.4 11.4 15.4
ZA
Tiger Brands Ltd
JSE:TBS
53.6B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
204B MYR 614.9 22 980.5 6 558.7 8 095.4
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.5 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
258.6B CNY 1.7 11.7 12 12
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Livestock Improvement Corporation Ltd
NZX:LIC
Average EV/EBITDA: 21 466.3
1.9
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
16.2
-2%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
MY
O
Ocb Bhd
KLSE:OCB
6 558.7
N/A N/A
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Livestock Improvement Corporation Ltd
NZX:LIC
Average EV/EBIT: 36 277.8
1.9
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
21.1
-3%
N/A
FR
Danone SA
PAR:BN
15.4
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
MY
O
Ocb Bhd
KLSE:OCB
8 095.4
N/A N/A
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1