Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 64.06 EUR -0.25% Market Closed
Market Cap: 41.2B EUR
Have any thoughts about
Danone SA?
Write Note
Section:
 

Relative Value

The Relative Value of one BN stock under the Base Case scenario is 67.94 EUR. Compared to the current market price of 64.06 EUR, Danone SA is Undervalued by 6%.

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.

BN Relative Value
Base Case
67.94 EUR
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
15
vs Industry
33
Median 3Y
1.3
Median 5Y
1.4
Industry
1
Forward
1.5
More Details
41.1
P/E
P/E
Price to Earnings
41.1
vs History
14
vs Industry
12
Median 3Y
28.9
Median 5Y
19.8
Industry
16.8
Forward
17.6
More Details
11.7
P/OCF
P/OCF
Price to OCF
11.7
vs History
22
vs Industry
31
Median 3Y
10.7
Median 5Y
10.8
Industry
9.9
More Details
18.9
P/FCFE
P/FCFE
Price to FCFE
18.9
vs History
46
vs Industry
35
Median 3Y
15.8
Median 5Y
17.7
Industry
17.2
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
7
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
1.5
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
33
vs Industry
29
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1
Forward
1.7
More Details
3.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.6
vs History
31
vs Industry
56
Median 3Y
3.4
Median 5Y
3.5
Industry
4.8
More Details
9.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.4
vs History
15
vs Industry
41
Median 3Y
8.6
Median 5Y
8.8
Industry
10.6
Forward
10.1
More Details
13.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.8
vs History
12
vs Industry
37
Median 3Y
12.5
Median 5Y
12.5
Industry
13.7
Forward
13.3
More Details
13.6
EV/OCF
EV/OCF
Enterprise Value to OCF
13.6
vs History
34
vs Industry
29
Median 3Y
13.1
Median 5Y
13.3
Industry
11.2
More Details
18
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18
vs History
57
vs Industry
26
Median 3Y
17.9
Median 5Y
18.3
Industry
15.5
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
7
vs Industry
36
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1
More Details

Multiples Across Competitors

BN Competitors Multiples
Danone SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
79.4B USD 2.2 20.9 12.8 15.4
ZA
Tiger Brands Ltd
JSE:TBS
45.7B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.7B USD 1.4 26.8 8.7 10.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
263.1B CNY 10.2 44 37.8 37.8
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
35.1B USD 1.8 13.5 10.7 12.3
US
Hershey Co
NYSE:HSY
34.1B USD 3.1 19.3 12.7 15
CN
Muyuan Foods Co Ltd
SZSE:002714
215B CNY 1.7 26.7 22.1 22.1
P/E Multiple
Earnings Growth P/E to Growth
FR
Danone SA
PAR:BN
Average P/E: 60 106.9
41.1
211%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
20.9
5%
4.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
26.8
38%
0.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
44
40%
1.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
US
Hershey Co
NYSE:HSY
19.3
-2%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
26.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Danone SA
PAR:BN
Average EV/EBITDA: 20 741
9.4
4%
2.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.8
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.7
6%
1.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.8
65%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
US
Hershey Co
NYSE:HSY
12.7
0%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
22.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Danone SA
PAR:BN
Average EV/EBIT: 35 380.7
13.8
17%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.8
45%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7
US
Hershey Co
NYSE:HSY
15
-2%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
22.1
N/A N/A

See Also

Summary
BN intrinsic value, competitors valuation, and company profile.
DCF Valuation
BN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BN stock valuation using valuation multiples.
Wall Street Estimates
BN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.