Suntory Beverage & Food Ltd
TSE:2587

Watchlist Manager
Suntory Beverage & Food Ltd Logo
Suntory Beverage & Food Ltd
TSE:2587
Watchlist
Price: 4 919 JPY 0.37% Market Closed
Market Cap: 1.5T JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Suntory Beverage & Food Ltd stock under the Base Case scenario is 6 181.02 JPY. Compared to the current market price of 4 919 JPY, Suntory Beverage & Food Ltd is Undervalued by 20%.

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
6 181.02 JPY
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
90
vs Industry
65
Median 3Y
1
Median 5Y
1
Industry
1.7
Forward
0.9
More Details
16.3
P/E
P/E
Price to Earnings
16.3
vs History
90
vs Industry
43
Median 3Y
18.1
Median 5Y
18.4
Industry
20.2
Forward
16
More Details
7.8
P/OCF
P/OCF
Price to OCF
7.8
vs History
68
vs Industry
51
Median 3Y
10.1
Median 5Y
8.6
Industry
12.6
More Details
67.3
P/FCFE
P/FCFE
Price to FCFE
67.3
vs History
25
vs Industry
9
Median 3Y
43.8
Median 5Y
32.1
Industry
21
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
93
vs Industry
57
Median 3Y
1.4
Median 5Y
1.5
Industry
2.2
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
93
vs Industry
74
Median 3Y
0.9
Median 5Y
0.9
Industry
1.9
Forward
0.8
More Details
2.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.1
vs History
92
vs Industry
74
Median 3Y
2.4
Median 5Y
2.3
Industry
4.9
More Details
5.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.7
vs History
93
vs Industry
61
Median 3Y
6.5
Median 5Y
6.5
Industry
11.9
Forward
5.3
More Details
8.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.5
vs History
93
vs Industry
59
Median 3Y
9.8
Median 5Y
10.2
Industry
14.7
More Details
7
EV/OCF
EV/OCF
Enterprise Value to OCF
7
vs History
82
vs Industry
55
Median 3Y
9.3
Median 5Y
8.1
Industry
13.3
More Details
15.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.6
vs History
38
vs Industry
39
Median 3Y
16.5
Median 5Y
15.2
Industry
20.2
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
85
vs Industry
58
Median 3Y
1.1
Median 5Y
1
Industry
1.6
More Details

Multiples Across Competitors

Competitors Multiples
Suntory Beverage & Food Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Suntory Beverage & Food Ltd
TSE:2587
1.5T JPY 0.9 16.3 5.7 8.5
US
Coca-Cola Co
NYSE:KO
309.4B USD 6.6 29.1 27.9 30.7
MX
Fomento Economico Mexicano SAB de CV
NYSE:FMX
190.4B USD 4.8 131.7 36.2 58.2
US
PepsiCo Inc
NASDAQ:PEP
183B USD 2 19.1 11.4 14.3
US
Monster Beverage Corp
NASDAQ:MNST
57.1B USD 7.6 37.8 26.2 27.2
CN
Nongfu Spring Co Ltd
HKEX:9633
411.6B HKD 9 31.9 20.4 23.9
US
Keurig Dr Pepper Inc
NASDAQ:KDP
46.7B USD 3 32.4 15.5 18.1
UK
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
40.5B USD 1.7 25.1 12.9 17.8
IN
Varun Beverages Ltd
NSE:VBL
1.8T INR 8.6 68 36 44.7
MX
Coca-Cola Femsa SAB de CV
NYSE:KOF
20.5B USD 1.4 16.9 8.6 11.2
CN
Eastroc Beverage Group Co Ltd
SSE:605499
144.5B CNY 8.4 39.7 33 33

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 249,600+ 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

© 2025 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.