Corby Spirit and Wine Ltd
TSX:CSW.A

Watchlist Manager
Corby Spirit and Wine Ltd Logo
Corby Spirit and Wine Ltd
TSX:CSW.A
Watchlist
Price: 12.3 CAD -0.24% Market Closed
Market Cap: 350.2m CAD
Have any thoughts about
Corby Spirit and Wine Ltd?
Write Note

Relative Value

The Relative Value of one CSW.A stock under the Base Case scenario is 19.27 CAD. Compared to the current market price of 12.3 CAD, Corby Spirit and Wine Ltd is Undervalued by 36%.

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.

CSW.A Relative Value
Base Case
19.27 CAD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
45
Median 3Y
2.7
Median 5Y
2.6
Industry
1.7
vs History
80
vs Industry
39
Median 3Y
18.3
Median 5Y
16.2
Industry
19.9
vs History
82
vs Industry
42
Median 3Y
11.3
Median 5Y
10.9
Industry
13.6
vs History
49
vs Industry
52
Median 3Y
3.2
Median 5Y
8.9
Industry
21.4
vs History
98
vs Industry
40
Median 3Y
2.3
Median 5Y
2.3
Industry
2.2
vs History
95
vs Industry
39
Median 3Y
2.5
Median 5Y
2.3
Industry
1.9
vs History
63
vs Industry
53
Median 3Y
4.2
Median 5Y
4
Industry
5.1
vs History
58
vs Industry
50
Median 3Y
8.4
Median 5Y
7.8
Industry
12.2
vs History
60
vs Industry
48
Median 3Y
11.7
Median 5Y
10.6
Industry
15.7
vs History
28
vs Industry
34
Median 3Y
11.4
Median 5Y
10
Industry
14.6
vs History
30
vs Industry
36
Median 3Y
12.5
Median 5Y
11
Industry
20.3
vs History
98
vs Industry
49
Median 3Y
2.3
Median 5Y
2.3
Industry
1.6

Multiples Across Competitors

CSW.A Competitors Multiples
Corby Spirit and Wine 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
CA
Corby Spirit and Wine Ltd
TSX:CSW.A
350.2m CAD 1.5 13.6 7.5 10.1
CN
Kweichow Moutai Co Ltd
SSE:600519
1.9T CNY 11.4 23.2 16.5 16.5
CN
Wuliangye Yibin Co Ltd
SZSE:000858
553.2B CNY 5.8 15.7 9.4 9.4
UK
Diageo PLC
LSE:DGE
55.4B GBP 2.7 14.3 11.3 12.3
US
Constellation Brands Inc
NYSE:STZ
41.3B USD 4.1 71.3 13.4 15.1
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
230.6B CNY 6.3 18.7 12.5 12.5
FR
Pernod Ricard SA
PAR:RI
26.9B EUR 2.3 18.2 10.1 11.5
CN
Luzhou Laojiao Co Ltd
SZSE:000568
190.9B CNY 5.9 13.4 8.8 8.8
US
Brown-Forman Corp
NYSE:BF.B
19.5B USD 4.8 19.7 18.2 19.6
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
125.7B CNY 4.1 15 10 10

See Also

Discover More
Back to Top