Loblaw Companies Ltd
TSX:L

Watchlist Manager
Loblaw Companies Ltd Logo
Loblaw Companies Ltd
TSX:L
Watchlist
Price: 184.57 CAD 0.31% Market Closed
Market Cap: 55.9B CAD
Have any thoughts about
Loblaw Companies Ltd?
Write Note

Relative Value

The Relative Value of one L stock under the Base Case scenario is 198.33 CAD. Compared to the current market price of 184.57 CAD, Loblaw Companies Ltd is Undervalued by 7%.

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.

L Relative Value
Base Case
198.33 CAD
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
30
Median 3Y
0.7
Median 5Y
0.6
Industry
0.6
Forward
0.9
vs History
4
vs Industry
19
Median 3Y
19.1
Median 5Y
20.4
Industry
16.9
Forward
21.5
vs History
1
vs Industry
30
Median 3Y
7.9
Median 5Y
7.4
Industry
8
vs History
3
vs Industry
19
Median 3Y
18.1
Median 5Y
18
Industry
15.7
vs History
1
vs Industry
13
Median 3Y
3.3
Median 5Y
3.1
Industry
1.6
vs History
1
vs Industry
27
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
1.1
vs History
1
vs Industry
27
Median 3Y
2.9
Median 5Y
2.7
Industry
2.3
vs History
3
vs Industry
29
Median 3Y
8.4
Median 5Y
8
Industry
8.6
Forward
10
vs History
4
vs Industry
22
Median 3Y
15.5
Median 5Y
15.5
Industry
12.9
Forward
15.6
vs History
1
vs Industry
26
Median 3Y
10.7
Median 5Y
9.8
Industry
9.2
vs History
1
vs Industry
22
Median 3Y
16.1
Median 5Y
14.8
Industry
12.9
vs History
1
vs Industry
19
Median 3Y
1.7
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

L Competitors Multiples
Loblaw Companies 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
Loblaw Companies Ltd
TSX:L
57.1B CAD 0.9 25.6 10.2 17.7
ZA
Shoprite Holdings Ltd
JSE:SHP
161.3B Zac 0 0 0 0
CA
Alimentation Couche-Tard Inc
TSX:ATD
73.9B CAD 0.7 19.9 10.9 16.5
US
Kroger Co
NYSE:KR
42.6B USD 0.3 15.5 7 12.3
JP
Seven & i Holdings Co Ltd
TSE:3382
6.5T JPY 0.5 32.9 8.6 17.9
ZA
Pick N Pay Stores Ltd
JSE:PIK
32.4B Zac 0 0 0 0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
30.8B EUR 0.3 16.8 6.6 15
UK
Tesco PLC
LSE:TSCO
24.7B GBP 0.4 18.8 7.1 11.4
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 4.4 89.3 54.4 66.7
AU
Woolworths Group Ltd
ASX:WOW
37B AUD 0.5 342.4 31 31
CA
George Weston Ltd
TSX:WN
30B CAD 0.5 48.9 6.3 9.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Loblaw Companies Ltd
TSX:L
Average EV/EBITDA: 15.8
10.2
5%
2
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
8%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.9
8%
1.4
US
Kroger Co
NYSE:KR
7
10%
0.7
JP
Seven & i Holdings Co Ltd
TSE:3382
8.6
1%
8.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
21%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.6
5%
1.3
UK
Tesco PLC
LSE:TSCO
7.1
4%
1.8
IN
Avenue Supermarts Ltd
NSE:DMART
54.4
21%
2.6
AU
Woolworths Group Ltd
ASX:WOW
31
61%
0.5
CA
George Weston Ltd
TSX:WN
6.3
3%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Loblaw Companies Ltd
TSX:L
Average EV/EBIT: 22
17.7
11%
1.6
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
13%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.5
9%
1.8
US
Kroger Co
NYSE:KR
12.3
16%
0.8
JP
Seven & i Holdings Co Ltd
TSE:3382
17.9
-4%
N/A
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
109%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15
13%
1.2
UK
Tesco PLC
LSE:TSCO
11.4
6%
1.9
IN
Avenue Supermarts Ltd
NSE:DMART
66.7
21%
3.2
AU
Woolworths Group Ltd
ASX:WOW
31
31%
1
CA
George Weston Ltd
TSX:WN
9.9
9%
1.1