S

Skane mollan AB
STO:SKMO

Watchlist Manager
Skane mollan AB
STO:SKMO
Watchlist
Price: 49.8 SEK Market Closed
Market Cap: 547.8m SEK

Relative Value

The Relative Value of one SKMO stock under the Base Case scenario is 43.14 SEK. Compared to the current market price of 49.8 SEK, Skane mollan AB is Overvalued by 13%.

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.

SKMO Relative Value
Base Case
43.14 SEK
Overvaluation 13%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
21
Median 3Y
3
Median 5Y
2.6
Industry
0.9
vs History
53
vs Industry
13
Median 3Y
45
Median 5Y
35.7
Industry
15.8
vs History
14
vs Industry
15
Median 3Y
16.7
Median 5Y
16.2
Industry
9.8
vs History
19
vs Industry
26
Median 3Y
19.8
Median 5Y
16.5
Industry
17.4
vs History
71
vs Industry
15
Median 3Y
5.1
Median 5Y
3.9
Industry
1.5
vs History
69
vs Industry
24
Median 3Y
2.9
Median 5Y
2.3
Industry
1.1
vs History
61
vs Industry
16
Median 3Y
15.6
Median 5Y
12
Industry
4.7
vs History
49
vs Industry
8
Median 3Y
34.9
Median 5Y
30.3
Industry
9.9
vs History
52
vs Industry
11
Median 3Y
37.5
Median 5Y
31.1
Industry
12.7
vs History
14
vs Industry
19
Median 3Y
15.4
Median 5Y
14.3
Industry
10.8
vs History
19
vs Industry
24
Median 3Y
17.9
Median 5Y
14.6
Industry
15
vs History
69
vs Industry
10
Median 3Y
5.3
Median 5Y
4.4
Industry
1.1

Multiples Across Competitors

SKMO Competitors Multiples
Skane mollan AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Skane mollan AB
STO:SKMO
547.8m SEK 2.1 33.8 29.6 29.6
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
235.9B CHF 2.6 21.7 14.6 17.9
US
Mondelez International Inc
NASDAQ:MDLZ
85B USD 2.3 18.4 12.4 14.8
FR
Danone SA
PAR:BN
46.3B EUR 1.7 22.9 11 14.6
ZA
Tiger Brands Ltd
JSE:TBS
41.1B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.3B USD 1.4 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.8B USD 3 15.2 11.1 12.8
US
General Mills Inc
NYSE:GIS
32.4B USD 1.6 12.4 10.1 11.6
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
P/E Multiple
Earnings Growth PEG
SE
S
Skane mollan AB
STO:SKMO
Average P/E: 60 103
33.8
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
21.7
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
18.4
0%
N/A
FR
Danone SA
PAR:BN
22.9
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.9
9%
1.4
US
Hershey Co
NYSE:HSY
15.2
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.4
2%
6.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
36.4
12%
3
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
S
Skane mollan AB
STO:SKMO
Average EV/EBITDA: 20 741.2
29.6
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
14.6
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
12.4
-1%
N/A
FR
Danone SA
PAR:BN
11
6%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
11.1
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.1
-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
SE
S
Skane mollan AB
STO:SKMO
Average EV/EBIT: 35 380.7
29.6
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
17.9
3%
6
US
Mondelez International Inc
NASDAQ:MDLZ
14.8
-2%
N/A
FR
Danone SA
PAR:BN
14.6
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
0%
N/A
US
Hershey Co
NYSE:HSY
12.8
-10%
N/A
US
General Mills Inc
NYSE:GIS
11.6
-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