CDRL SA (WSE:CDL)

Watchlist Manager

Watchlist

Price: 11.3 PLN 2.73%

Market Cap: 67.5m PLN

Have any thoughts about
CDRL SA?

Write Note

Section:

Relative Value

The Relative Value of one CDL stock under the Base Case scenario is 17.97 PLN. Compared to the current market price of 11.3 PLN, CDRL SA is Undervalued by 37%.

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.

What is Relative Valuation?

How is Relative Value calculated?

CDL Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.3

P/S

vs History	11
vs Industry	76

Median 5Y

0.2

Industry

More Details

1.5

P/E

vs History	42
vs Industry	56

Median 5Y

-2.5

Industry

18.7

More Details

1.3

P/OCF

vs History	61
vs Industry	63

Median 5Y

1.5

Industry

10.1

More Details

41.1

P/FCFE

vs History	14
vs Industry	17

Median 5Y

8.3

Industry

17.3

More Details

0.7

P/B

vs History	93
vs Industry	50

Median 5Y

1.3

Industry

1.4

More Details

0.4

EV/S

vs History	23
vs Industry	79

Median 5Y

0.3

Industry

1.2

More Details

0.6

EV/GP

vs History	69
vs Industry	84

Median 5Y

0.7

Industry

4.1

More Details

2.5

EV/EBITDA

vs History	76
vs Industry	60

Median 5Y

2.7

Industry

More Details

3.4

EV/EBIT

vs History	90
vs Industry	49

Median 5Y

5.8

Industry

14.3

More Details

1.3

EV/OCF

vs History	76
vs Industry	64

Median 5Y

2.3

Industry

More Details

1.4

EV/FCFF

vs History	76
vs Industry	53

Median 5Y

2.3

Industry

13.4

More Details

0.5

EV/IC

vs History	82
vs Industry	69

Median 5Y

0.6

Industry

1.1

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
PL	C	CDRL SA WSE:CDL	67.9m PLN	0.3	1.5	2.5	3.4
FR		LVMH Moet Hennessy Louis Vuitton SE PAR:MC	314.3B EUR	3.7	22.5	11.6	15.5
FR		Hermes International SCA PAR:RMS	241.1B EUR	16.9	54.1	34.9	39.8
FR		Christian Dior SE PAR:CDI	107.7B EUR	1.3	18.5	4.5	6
FR		EssilorLuxottica SA PAR:EL	105.4B EUR	4.1	46	17.6	33.8
CH		Compagnie Financiere Richemont SA SIX:CFR	79.9B CHF	4.2	65.4	19.2	19.2
CA		Lululemon Athletica Inc NASDAQ:LULU	48.7B USD	4.8	28	17	20
DE		Adidas AG XETRA:ADS	41.9B EUR	1.9	98.7	21.2	48.9
IN		Titan Company Ltd NSE:TITAN	3T INR	5.6	93.2	59	67.4
FR		Kering SA PAR:KER	28.8B EUR	1.6	13.9	7.5	11.6
CN		ANTA Sports Products Ltd HKEX:2020	226.6B HKD	3.2	16.1	11.8	11.8

				Revenue Growth	P/S to Growth
PL	C	CDRL SA WSE:CDL	Average P/S: 4.3 0.3	N/A	N/A
FR		LVMH Moet Hennessy Louis Vuitton SE PAR:MC	3.7	12%	0.3
FR		Hermes International SCA PAR:RMS	16.9	38%	0.4
FR		Christian Dior SE PAR:CDI	1.3	N/A	N/A
FR		EssilorLuxottica SA PAR:EL	4.1	21%	0.2
CH		Compagnie Financiere Richemont SA SIX:CFR	4.2	14%	0.3
CA		Lululemon Athletica Inc NASDAQ:LULU	4.8	29%	0.2
DE		Adidas AG XETRA:ADS	1.9	30%	0.1
IN		Titan Company Ltd NSE:TITAN	5.6	60%	0.1
FR		Kering SA PAR:KER	1.6	-4%	N/A
CN		ANTA Sports Products Ltd HKEX:2020	3.2	41%	0.1

				Earnings Growth	P/E to Growth
PL	C	CDRL SA WSE:CDL	Average P/E: 41.6 1.5	N/A	N/A
FR		LVMH Moet Hennessy Louis Vuitton SE PAR:MC	22.5	9%	2.5
FR		Hermes International SCA PAR:RMS	54.1	33%	1.6
FR		Christian Dior SE PAR:CDI	18.5	N/A	N/A
FR		EssilorLuxottica SA PAR:EL	46	76%	0.6
CH		Compagnie Financiere Richemont SA SIX:CFR	65.4	75%	0.9
CA		Lululemon Athletica Inc NASDAQ:LULU	28	33%	0.8
DE		Adidas AG XETRA:ADS	98.7	N/A	N/A
IN		Titan Company Ltd NSE:TITAN	93.2	77%	1.2
FR		Kering SA PAR:KER	13.9	-31%	N/A
CN		ANTA Sports Products Ltd HKEX:2020	16.1	59%	0.3

				EBITDA Growth	EV/EBITDA to Growth
PL	C	CDRL SA WSE:CDL	Average EV/EBITDA: 18.8 2.5	N/A	N/A
FR		LVMH Moet Hennessy Louis Vuitton SE PAR:MC	11.6	2%	5.8
FR		Hermes International SCA PAR:RMS	34.9	32%	1.1
FR		Christian Dior SE PAR:CDI	4.5	N/A	N/A
FR		EssilorLuxottica SA PAR:EL	17.6	36%	0.5
CH		Compagnie Financiere Richemont SA SIX:CFR	19.2	12%	1.6
CA		Lululemon Athletica Inc NASDAQ:LULU	17	29%	0.6
DE		Adidas AG XETRA:ADS	21.2	175%	0.1
IN		Titan Company Ltd NSE:TITAN	59	72%	0.8
FR		Kering SA PAR:KER	7.5	-20%	N/A
CN		ANTA Sports Products Ltd HKEX:2020	11.8	24%	0.5

				EBIT Growth	EV/EBIT to Growth
PL	C	CDRL SA WSE:CDL	Average EV/EBIT: 25.2 3.4	N/A	N/A
FR		LVMH Moet Hennessy Louis Vuitton SE PAR:MC	15.5	11%	1.4
FR		Hermes International SCA PAR:RMS	39.8	34%	1.2
FR		Christian Dior SE PAR:CDI	6	N/A	N/A
FR		EssilorLuxottica SA PAR:EL	33.8	76%	0.4
CH		Compagnie Financiere Richemont SA SIX:CFR	19.2	14%	1.4
CA		Lululemon Athletica Inc NASDAQ:LULU	20	27%	0.7
DE		Adidas AG XETRA:ADS	48.9	959%	0.1
IN		Titan Company Ltd NSE:TITAN	67.4	80%	0.8
FR		Kering SA PAR:KER	11.6	-28%	N/A
CN		ANTA Sports Products Ltd HKEX:2020	11.8	41%	0.3

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.3 USD -0.3%
	Mohawk Industries Inc NYSE:MHK	119.54 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.56 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	90.19 USD 1.62%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.45%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.89 USD -0.63%
	Mastercard Inc NYSE:MA	528.96 USD 0.18%
	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Accenture PLC NYSE:ACN	358.77 USD -2.07%
	ServiceNow Inc NYSE:NOW	1 088.26 USD -0.27%
	EOG Resources Inc NYSE:EOG	119.85 USD 0.68%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	167.46 USD 2.37%

CDRL SA
WSE:CDL

Relative Value

Valuation Multiples

Multiples Across Competitors

CDL Competitors Multiples
CDRL SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	10.7 15.5
Price Target

CDRL SA WSE:CDL

Relative Value

Valuation Multiples

Multiples Across Competitors

CDL Competitors Multiples CDRL SA Competitors

See Also

Company

Help

Tools

Stocks

CDRL SA
WSE:CDL

CDL Competitors Multiples
CDRL SA Competitors