F

Food Empire Holdings Ltd
SGX:F03

Watchlist Manager
Food Empire Holdings Ltd
SGX:F03
Watchlist
Price: 2.36 SGD Market Closed
Market Cap: 1.3B SGD

Relative Value

The Relative Value of one F03 stock under the Base Case scenario is 1.32 SGD. Compared to the current market price of 2.36 SGD, Food Empire Holdings Ltd is Overvalued by 44%.

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.

F03 Relative Value
Base Case
1.32 SGD
Overvaluation 44%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
39
Median 3Y
1
Median 5Y
1
Industry
1
Forward
1.7
vs History
4
vs Industry
51
Median 3Y
7.4
Median 5Y
8.5
Industry
16.1
Forward
17.8
vs History
26
vs Industry
16
Median 3Y
12.2
Median 5Y
11.1
Industry
10
vs History
77
vs Industry
35
Median 3Y
11.5
Median 5Y
13.9
Industry
17.1
vs History
4
vs Industry
35
Median 3Y
1.5
Median 5Y
1.4
Industry
1.5
vs History
3
vs Industry
48
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
Forward
1.6
vs History
3
vs Industry
57
Median 3Y
2.5
Median 5Y
2.5
Industry
4.8
vs History
3
vs Industry
53
Median 3Y
4.6
Median 5Y
4.7
Industry
10
Forward
9.9
vs History
3
vs Industry
55
Median 3Y
5.3
Median 5Y
6
Industry
13.2
Forward
10.9
vs History
22
vs Industry
20
Median 3Y
10.4
Median 5Y
9.7
Industry
11.4
vs History
25
vs Industry
1
Median 3Y
18.4
Median 5Y
15.1
Industry
16.1
vs History
3
vs Industry
27
Median 3Y
1.5
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

F03 Competitors Multiples
Food Empire Holdings 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
SG
Food Empire Holdings Ltd
SGX:F03
1.2B SGD 1.8 35.2 9.9 11.5
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
199.3B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.3B USD 1.9 19.9 15.6 20.3
FR
Danone SA
PAR:BN
50B EUR 1.8 27.2 11.7 15.8
ZA
Tiger Brands Ltd
JSE:TBS
57.6B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
38.4B USD 3.3 28.2 17 21.2
CN
Muyuan Foods Co Ltd
SZSE:002714
268.7B CNY 1.8 12.1 12.4 12.4
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 42 24.4 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.1B CNY 7.9 32.3 29.4 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
F
Food Empire Holdings Ltd
SGX:F03
Average EV/EBITDA: 20 741.8
9.9
12%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-2%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
F
Food Empire Holdings Ltd
SGX:F03
Average EV/EBIT: 35 382.7
11.5
14%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.3
-3%
N/A
FR
Danone SA
PAR:BN
15.8
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
21.2
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
11%
2.7