Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 65.46 EUR 1.52% Market Closed
Market Cap: 42.1B EUR
Have any thoughts about
Danone SA?
Write Note

Relative Value

The Relative Value of one BN stock under the Base Case scenario is 67.62 EUR. Compared to the current market price of 65.46 EUR, Danone SA is Undervalued by 3%.

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
67.62 EUR
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
33
Median 3Y
1.3
Median 5Y
1.4
Industry
1
Forward
1.5
vs History
12
vs Industry
12
Median 3Y
28.2
Median 5Y
19.8
Industry
16.5
Forward
18
vs History
22
vs Industry
31
Median 3Y
10.7
Median 5Y
10.8
Industry
9.8
vs History
46
vs Industry
35
Median 3Y
15.8
Median 5Y
17.7
Industry
17.9
vs History
7
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
1.5
vs History
33
vs Industry
29
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1
Forward
1.7
vs History
31
vs Industry
56
Median 3Y
3.4
Median 5Y
3.5
Industry
4.8
vs History
15
vs Industry
41
Median 3Y
8.6
Median 5Y
8.8
Industry
10.4
Forward
10.3
vs History
12
vs Industry
37
Median 3Y
12.5
Median 5Y
12.5
Industry
13.5
Forward
13.6
vs History
34
vs Industry
29
Median 3Y
13.1
Median 5Y
13.3
Industry
11.2
vs History
53
vs Industry
26
Median 3Y
17.9
Median 5Y
18.4
Industry
15.4
vs History
7
vs Industry
36
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

BN Competitors Multiples
Danone SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Danone SA
PAR:BN
42.1B EUR 1.5 42 9.6 14
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
195.4B CHF 2.1 17.4 12.6 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
86.1B USD 2.4 22.6 13.7 16.5
ZA
Tiger Brands Ltd
JSE:TBS
39B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
38.5B USD 1.5 28.1 9 10.6
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
36.1B USD 1.8 15 11.5 13.3
US
Hershey Co
NYSE:HSY
35.4B USD 3.2 19.9 13.2 15.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
241.4B CNY 9.4 40.3 34.3 34.3
CN
Muyuan Foods Co Ltd
SZSE:002714
223.9B CNY 1.8 27.8 22.8 22.8

See Also

Discover More
Back to Top