Rogers Sugar Inc
TSX:RSI

Watchlist Manager
Rogers Sugar Inc Logo
Rogers Sugar Inc
TSX:RSI
Watchlist
Price: 6 CAD -0.33% Market Closed
Market Cap: 769.1m CAD

Relative Value

The Relative Value of one RSI stock under the Base Case scenario is 8.9 CAD. Compared to the current market price of 6 CAD, Rogers Sugar Inc is Undervalued by 33%.

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.

RSI Relative Value
Base Case
8.9 CAD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1
Forward
0.6
vs History
42
vs Industry
42
Median 3Y
11.5
Median 5Y
11.8
Industry
16
Forward
11.2
vs History
92
vs Industry
6
Median 3Y
12.1
Median 5Y
11
Industry
9.8
vs History
12
vs Industry
13
Median 3Y
13.6
Median 5Y
14.9
Industry
16.6
vs History
79
vs Industry
38
Median 3Y
1.8
Median 5Y
1.8
Industry
1.5
vs History
58
vs Industry
55
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
Forward
0.9
vs History
63
vs Industry
38
Median 3Y
5.8
Median 5Y
6.3
Industry
4.7
vs History
55
vs Industry
45
Median 3Y
8
Median 5Y
8.3
Industry
9.9
Forward
7.5
vs History
65
vs Industry
44
Median 3Y
10.4
Median 5Y
10.9
Industry
13.1
Forward
9.7
vs History
92
vs Industry
5
Median 3Y
19.5
Median 5Y
17.8
Industry
11.2
vs History
50
vs Industry
10
Median 3Y
27.3
Median 5Y
35.6
Industry
15.7
vs History
17
vs Industry
45
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

RSI Competitors Multiples
Rogers Sugar Inc 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
Rogers Sugar Inc
TSX:RSI
769.1m CAD 0.6 11.9 8.2 10.4
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
199.7B CHF 2.2 19.4 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.1B USD 1.9 19.9 15.5 20.3
FR
Danone SA
PAR:BN
49.6B EUR 1.8 26.9 11.6 15.7
ZA
Tiger Brands Ltd
JSE:TBS
55.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
269B CNY 1.8 12.1 12.4 12.4
US
Hershey Co
NYSE:HSY
38B USD 3.3 27.9 16.8 21
ZA
Avi Ltd
JSE:AVI
33.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.7 41.2 24 32.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Rogers Sugar Inc
TSX:RSI
Average EV/EBITDA: 20 741.4
8.2
4%
2.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
31%
0.4
US
Hershey Co
NYSE:HSY
16.8
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Rogers Sugar Inc
TSX:RSI
Average EV/EBIT: 35 382.4
10.4
4%
2.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.3
-3%
N/A
FR
Danone SA
PAR:BN
15.7
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
20%
0.6
US
Hershey Co
NYSE:HSY
21
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.7
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6