F

First Milling Company SJSC
SAU:2283

Watchlist Manager
First Milling Company SJSC
SAU:2283
Watchlist
Price: 66.5 SAR 1.99% Market Closed
Market Cap: 3.7B SAR

Relative Value

The Relative Value of one First Milling Company SJSC stock under the Base Case scenario is 89.92 SAR. Compared to the current market price of 66.5 SAR, First Milling Company SJSC is Undervalued by 26%.

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.

Relative Value
Base Case
89.92 SAR
Undervaluation 26%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
11
Median 3Y
4
Median 5Y
4
Industry
0.9
vs History
68
vs Industry
32
Median 3Y
17.4
Median 5Y
17.4
Industry
15.8
vs History
40
vs Industry
25
Median 3Y
13.2
Median 5Y
13.2
Industry
9.8
vs History
54
vs Industry
20
Median 3Y
27.5
Median 5Y
27.5
Industry
17.4
vs History
63
vs Industry
9
Median 3Y
4.4
Median 5Y
4.4
Industry
1.5
vs History
68
vs Industry
9
Median 3Y
5.1
Median 5Y
5.1
Industry
1.1
vs History
68
vs Industry
16
Median 3Y
11.9
Median 5Y
11.9
Industry
4.7
vs History
68
vs Industry
23
Median 3Y
14.6
Median 5Y
14.6
Industry
9.9
vs History
68
vs Industry
26
Median 3Y
17.1
Median 5Y
17.1
Industry
12.7
vs History
31
vs Industry
22
Median 3Y
17.3
Median 5Y
17.3
Industry
10.8
vs History
50
vs Industry
17
Median 3Y
25.9
Median 5Y
25.9
Industry
15
vs History
63
vs Industry
19
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
First Milling Company SJSC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SA
First Milling Company SJSC
SAU:2283
3.7B SAR 3.6 15.2 13.2 15.5
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
230.5B CHF 2.5 21.2 14.3 17.6
US
Mondelez International Inc
NASDAQ:MDLZ
85.6B USD 2.3 18.6 12.5 14.9
FR
Danone SA
PAR:BN
45.5B EUR 1.7 22.6 10.8 14.4
ZA
Tiger Brands Ltd
JSE:TBS
41.4B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.8B USD 1.3 12.7 8.3 9.8
US
Hershey Co
NYSE:HSY
34B USD 3 15.3 11.2 12.9
US
General Mills Inc
NYSE:GIS
31.8B USD 1.6 12.4 10.5 12.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
222.3B CNY 8.4 36.4 30.7 30.7
ZA
Avi Ltd
JSE:AVI
30B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SA
F
First Milling Company SJSC
SAU:2283
Average EV/EBITDA: 20 739.3
13.2
9%
1.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.3
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
12.5
-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
8.3
0%
N/A
US
Hershey Co
NYSE:HSY
11.2
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.5
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.7
18%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SA
F
First Milling Company SJSC
SAU:2283
Average EV/EBIT: 35 379.1
15.5
9%
1.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.6
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
14.9
-2%
N/A
FR
Danone SA
PAR:BN
14.4
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.8
0%
N/A
US
Hershey Co
NYSE:HSY
12.9
-10%
N/A
US
General Mills Inc
NYSE:GIS
12.1
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.7
14%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A