Crimson Wine Group Ltd
OTC:CWGL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.6), the stock would be worth $5.96 (38% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.4 | $4.33 |
0%
|
| 3-Year Average | 0.6 | $5.96 |
+38%
|
| 5-Year Average | 0.6 | $6.31 |
+46%
|
| Industry Average | 2.1 | $20.95 |
+384%
|
| Country Average | 1.5 | $14.77 |
+241%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Crimson Wine Group Ltd
OTC:CWGL
|
89.1m USD | 0.4 | 145.4 | |
| CN |
|
Kweichow Moutai Co Ltd
SSE:600519
|
1.8T CNY | 8.3 | 21.1 | |
| CN |
|
Wuliangye Yibin Co Ltd
SZSE:000858
|
388.9B CNY | 6.9 | 13.5 | |
| UK |
|
Diageo PLC
LSE:DGE
|
32.2B GBP | 1.2 | 13.3 | |
| ZA |
D
|
Distell Group Holdings Ltd
JSE:DGH
|
40.2B ZAR | 2 | 16.9 | |
| US |
|
Constellation Brands Inc
NYSE:STZ
|
26.1B USD | 1.7 | 15.5 | |
| CN |
|
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
|
169.2B CNY | 6.4 | 14.3 | |
| CN |
|
Luzhou Laojiao Co Ltd
SZSE:000568
|
147.5B CNY | 3.8 | 11.8 | |
| FR |
|
Pernod Ricard SA
PAR:RI
|
15.7B EUR | 0.8 | 11.1 | |
| US |
|
Brown-Forman Corp
NYSE:BF.B
|
11.4B USD | 1.9 | 8.9 | |
| CN |
|
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
|
74.6B CNY | 1.4 | 36.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Crimson Wine Group Ltd
Glance View
Crimson Wine Group Ltd. engages in the production and sale of luxury wines. The company is headquartered in Napa, California and currently employs 156 full-time employees. The company went IPO on 2013-02-20. The firm operates through two segments: Wholesale and Direct to Consumer. The wholesale segment includes all sales through a third party where prices are given at a wholesale rate. The Direct-to-Consumer segment includes retail sales in tasting rooms, remote sites and on-site events, wine club net sales, direct phone sales, e-commerce sales, and other sales made directly to the consumer without the use of an intermediary. Crimson’s brands include Pine Ridge Vineyards, Archery Summit, Chamisal Vineyards, Seghesio Family Vineyards, Double Canyon, Seven Hills Winery, and Malene Wines. The Company, through its wholly owned subsidiaries, owns approximately seven primary wine estates.
