Bull-Dog Sauce Co Ltd
TSE:2804

Watchlist Manager
Bull-Dog Sauce Co Ltd Logo
Bull-Dog Sauce Co Ltd
TSE:2804
Watchlist
Price: 1 945 JPY 0.05% Market Closed
Market Cap: 26.1B JPY

Relative Value

The Relative Value of one Bull-Dog Sauce Co Ltd stock under the Base Case scenario is 1 706.05 JPY. Compared to the current market price of 1 945 JPY, Bull-Dog Sauce Co Ltd is Overvalued by 12%.

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
1 706.05 JPY
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Bull-Dog Sauce Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Bull-Dog Sauce Co Ltd
TSE:2804
25B JPY 1.7 10 14.1 41.6
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
188.3B CHF 2.1 18.3 12.4 15.3
US
Mondelez International Inc
NASDAQ:MDLZ
73.9B USD 2 20.9 16.2 21.2
FR
Danone SA
PAR:BN
47.8B EUR 1.7 25.9 11.2 15.1
ZA
Tiger Brands Ltd
JSE:TBS
53.6B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
82.3m MYR 0.2 9.3 1.5 1.8
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.5 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
257.7B CNY 1.7 11.7 11.4 11.4
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Bull-Dog Sauce Co Ltd
TSE:2804
Average P/S: 2 657.1
1.7
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
2%
1
US
Mondelez International Inc
NASDAQ:MDLZ
2
5%
0.4
FR
Danone SA
PAR:BN
1.7
3%
0.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
8%
N/A
MY
O
Ocb Bhd
KLSE:OCB
0.2
N/A N/A
US
Hershey Co
NYSE:HSY
3.5
4%
0.9
CN
Muyuan Foods Co Ltd
SZSE:002714
1.7
6%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
4.7
7%
0.7
P/E Multiple
Earnings Growth PEG
JP
Bull-Dog Sauce Co Ltd
TSE:2804
Average P/E: 60 102.2
10
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
18.3
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
20.9
-1%
N/A
FR
Danone SA
PAR:BN
25.9
13%
2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
MY
O
Ocb Bhd
KLSE:OCB
9.3
N/A N/A
US
Hershey Co
NYSE:HSY
29.5
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.7
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41
9%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Bull-Dog Sauce Co Ltd
TSE:2804
Average EV/EBITDA: 20 739
14.1
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
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
16.2
-2%
N/A
FR
Danone SA
PAR:BN
11.2
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
MY
O
Ocb Bhd
KLSE:OCB
1.5
N/A N/A
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.4
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Bull-Dog Sauce Co Ltd
TSE:2804
Average EV/EBIT: 35 382.8
41.6
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
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.2
-3%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
MY
O
Ocb Bhd
KLSE:OCB
1.8
N/A N/A
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.4
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1