Fraser and Neave Ltd
SGX:F99

Watchlist Manager
Fraser and Neave Ltd Logo
Fraser and Neave Ltd
SGX:F99
Watchlist
Price: 1.35 SGD 0.75% Market Closed
Market Cap: 2B SGD
Have any thoughts about
Fraser and Neave Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one F99 stock under the Base Case scenario is 1.58 SGD. Compared to the current market price of 1.35 SGD, Fraser and Neave Ltd is Undervalued by 14%.

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.

F99 Relative Value
Base Case
1.58 SGD
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
42
vs Industry
47
Median 3Y
0.9
Median 5Y
0.9
Industry
1
Forward
1.3
More Details
13
P/E
P/E
Price to Earnings
13
vs History
39
vs Industry
45
Median 3Y
12.9
Median 5Y
12.5
Industry
16.8
Forward
2.8
More Details
9.1
P/OCF
P/OCF
Price to OCF
9.1
vs History
49
vs Industry
43
Median 3Y
8.7
Median 5Y
9
Industry
9.9
More Details
25.8
P/FCFE
P/FCFE
Price to FCFE
25.8
vs History
12
vs Industry
35
Median 3Y
5.6
Median 5Y
5.8
Industry
17.2
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
11
vs Industry
74
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
57
vs Industry
44
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
Forward
1.6
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
55
vs Industry
56
Median 3Y
3.5
Median 5Y
3.6
Industry
4.8
More Details
8.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.2
vs History
63
vs Industry
45
Median 3Y
8.2
Median 5Y
9.7
Industry
10.6
Forward
8.5
More Details
11.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.6
vs History
77
vs Industry
42
Median 3Y
12.8
Median 5Y
15
Industry
13.7
Forward
10.9
More Details
11.1
EV/OCF
EV/OCF
Enterprise Value to OCF
11.1
vs History
58
vs Industry
40
Median 3Y
11.1
Median 5Y
12.5
Industry
11.2
More Details
23.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.4
vs History
15
vs Industry
27
Median 3Y
13.9
Median 5Y
13.4
Industry
15.5
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
25
vs Industry
77
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
More Details

Multiples Across Competitors

F99 Competitors Multiples
Fraser and Neave Ltd 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
SG
Fraser and Neave Ltd
SGX:F99
2B SGD 0.9 13 8.2 11.6
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
188.9B CHF 2.1 16.9 12.3 15
US
Mondelez International Inc
NASDAQ:MDLZ
79.4B USD 2.2 20.8 12.8 15.4
ZA
Tiger Brands Ltd
JSE:TBS
46B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
US
Kraft Heinz Co
NASDAQ:KHC
36.9B USD 1.4 26.9 8.7 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
259.8B CNY 10.1 43.4 37.2 37.2
US
General Mills Inc
NYSE:GIS
35.1B USD 1.8 13.5 10.7 12.3
US
Hershey Co
NYSE:HSY
34.5B USD 3.1 19.4 12.8 15.1
P/S Multiple
Revenue Growth P/S to Growth
SG
Fraser and Neave Ltd
SGX:F99
Average P/S: 2 657.7
0.9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
5%
0.4
US
Mondelez International Inc
NASDAQ:MDLZ
2.2
13%
0.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
17%
N/A
FR
Danone SA
PAR:BN
1.5
9%
0.2
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10.1
35%
0.3
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
US
Hershey Co
NYSE:HSY
3.1
6%
0.5
P/E Multiple
Earnings Growth P/E to Growth
SG
Fraser and Neave Ltd
SGX:F99
Average P/E: 60 105.3
13
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
16.9
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
20.8
5%
4.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
US
Kraft Heinz Co
NASDAQ:KHC
26.9
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.4
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
US
Hershey Co
NYSE:HSY
19.4
-2%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Fraser and Neave Ltd
SGX:F99
Average EV/EBITDA: 20 739.4
8.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.3
5%
2.2
US
Mondelez International Inc
NASDAQ:MDLZ
12.8
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
US
Kraft Heinz Co
NASDAQ:KHC
8.7
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.2
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
US
Hershey Co
NYSE:HSY
12.8
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Fraser and Neave Ltd
SGX:F99
Average EV/EBIT: 35 379.5
11.6
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15
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
FR
Danone SA
PAR:BN
13.8
17%
0.8
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.2
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7
US
Hershey Co
NYSE:HSY
15.1
-2%
N/A

See Also

Summary
F99 intrinsic value, competitors valuation, and company profile.
DCF Valuation
F99 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
F99 stock valuation using valuation multiples.
Wall Street Estimates
F99 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
F99 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 210,300+ 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.