Prima Meat Packers Ltd
TSE:2281

Watchlist Manager
Prima Meat Packers Ltd Logo
Prima Meat Packers Ltd
TSE:2281
Watchlist
Price: 2 292 JPY 0.39% Market Closed
Market Cap: 115.8B JPY

Relative Value

The Relative Value of one Prima Meat Packers Ltd stock under the Base Case scenario is 3 054.13 JPY. Compared to the current market price of 2 292 JPY, Prima Meat Packers Ltd is Undervalued by 25%.

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
3 054.13 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
82
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
Forward
0.2
vs History
19
vs Industry
35
Median 3Y
15.4
Median 5Y
13.9
Industry
15.8
Forward
15.2
vs History
31
vs Industry
46
Median 3Y
6.5
Median 5Y
6.2
Industry
9.8
vs History
22
vs Industry
18
Median 3Y
-15.4
Median 5Y
12.4
Industry
17.4
vs History
74
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
1.5
vs History
87
vs Industry
86
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.2
vs History
22
vs Industry
68
Median 3Y
2.4
Median 5Y
2.3
Industry
4.7
vs History
14
vs Industry
57
Median 3Y
5.2
Median 5Y
5.1
Industry
9.9
Forward
5.5
vs History
7
vs Industry
38
Median 3Y
10.5
Median 5Y
9.5
Industry
12.7
vs History
38
vs Industry
49
Median 3Y
6.7
Median 5Y
6.3
Industry
10.8
vs History
14
vs Industry
15
Median 3Y
14.6
Median 5Y
14.3
Industry
15
vs History
80
vs Industry
66
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Prima Meat Packers Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Prima Meat Packers Ltd
TSE:2281
115.2B JPY 0.3 16.1 5.4 11.9
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
230.4B CHF 2.5 21.2 14.3 17.6
US
Mondelez International Inc
NASDAQ:MDLZ
89B USD 2.4 19.3 12.9 15.4
FR
Danone SA
PAR:BN
45.6B EUR 1.7 22.6 10.8 14.4
ZA
Tiger Brands Ltd
JSE:TBS
42.7B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.9B USD 1.4 13.1 8.5 10
US
Hershey Co
NYSE:HSY
34.5B USD 3.1 15.5 11.3 13.1
US
General Mills Inc
NYSE:GIS
32.7B USD 1.7 12.8 10.7 12.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
228.8B CNY 8.7 37.4 31.7 31.7
ZA
Avi Ltd
JSE:AVI
30B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Prima Meat Packers Ltd
TSE:2281
Average P/E: 60 101.2
16.1
6%
2.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.2
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
19.3
0%
N/A
FR
Danone SA
PAR:BN
22.6
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
13.1
9%
1.5
US
Hershey Co
NYSE:HSY
15.5
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.8
2%
6.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.4
12%
3.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Prima Meat Packers Ltd
TSE:2281
Average EV/EBITDA: 20 738.7
5.4
2%
2.7
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
12.9
-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
8.5
0%
N/A
US
Hershey Co
NYSE:HSY
11.3
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.7
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.7
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Prima Meat Packers Ltd
TSE:2281
Average EV/EBIT: 35 379
11.9
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
17.6
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
15.4
-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
10
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
12.3
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.7
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A