Barry Callebaut AG
SIX:BARN

Watchlist Manager
Barry Callebaut AG Logo
Barry Callebaut AG
SIX:BARN
Watchlist
Price: 1 207 CHF 0.17% Market Closed
Market Cap: 6.6B CHF
Have any thoughts about
Barry Callebaut AG?
Write Note

Relative Value

The Relative Value of one BARN stock under the Base Case scenario is 2 494.2 CHF. Compared to the current market price of 1 207 CHF, Barry Callebaut AG is Undervalued by 52%.

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.

BARN Relative Value
Base Case
2 494.2 CHF
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
47
Median 3Y
1.2
Median 5Y
1.4
Industry
1
Forward
0.6
vs History
6
vs Industry
20
Median 3Y
28.3
Median 5Y
29.1
Industry
16.8
Forward
15.9
vs History
vs Industry
13
Median 3Y
19.3
Median 5Y
19
Industry
9.9
vs History
12
vs Industry
9
Median 3Y
-53.4
Median 5Y
-27.2
Industry
17.2
vs History
93
vs Industry
20
Median 3Y
3.4
Median 5Y
4.2
Industry
1.5
vs History
96
vs Industry
44
Median 3Y
1.3
Median 5Y
1.6
Industry
1.1
Forward
0.8
vs History
85
vs Industry
29
Median 3Y
8.7
Median 5Y
9.7
Industry
4.8
vs History
87
vs Industry
31
Median 3Y
12.5
Median 5Y
14.6
Industry
10.6
Forward
8.8
vs History
88
vs Industry
22
Median 3Y
18.4
Median 5Y
20
Industry
13.7
Forward
12.2
vs History
vs Industry
13
Median 3Y
21.1
Median 5Y
20.8
Industry
11.2
vs History
vs Industry
6
Median 3Y
37.6
Median 5Y
37.9
Industry
15.5
vs History
95
vs Industry
53
Median 3Y
2
Median 5Y
2.1
Industry
1.1

Multiples Across Competitors

BARN Competitors Multiples
Barry Callebaut AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Barry Callebaut AG
SIX:BARN
6.6B CHF 0.6 34.9 9.9 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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
167.6B MYR 542 14 380.3 7 279.1 9 403.8
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260.3B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/S Multiple
Revenue Growth P/S to Growth
CH
Barry Callebaut AG
SIX:BARN
Average P/S: 2 717.5
0.6
20%
0
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
MY
O
Ocb Bhd
KLSE:OCB
542
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2.1
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
P/E Multiple
Earnings Growth P/E to Growth
CH
Barry Callebaut AG
SIX:BARN
Average P/E: 61 703.5
34.9
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
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 380.3
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Barry Callebaut AG
SIX:BARN
Average EV/EBITDA: 21 547
9.9
32%
0.3
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
12.9
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
MY
O
Ocb Bhd
KLSE:OCB
7 279.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Barry Callebaut AG
SIX:BARN
Average EV/EBIT: 36 423
14
38%
0.4
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
15.6
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
MY
O
Ocb Bhd
KLSE:OCB
9 403.8
N/A N/A
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
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top