W

Wawel SA
WSE:WWL

Watchlist Manager
Wawel SA
WSE:WWL
Watchlist
Price: 608 PLN -0.98% Market Closed
Market Cap: 912m PLN
Have any thoughts about
Wawel SA?
Write Note

Relative Value

The Relative Value of one WWL stock under the Base Case scenario is 552.91 PLN. Compared to the current market price of 608 PLN, Wawel SA is Overvalued by 9%.

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.

WWL Relative Value
Base Case
552.91 PLN
Overvaluation 9%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
31
Median 3Y
1.4
Median 5Y
1.5
Industry
1
Forward
1.3
vs History
93
vs Industry
45
Median 3Y
16.5
Median 5Y
16.1
Industry
16.8
Forward
10.8
vs History
49
vs Industry
36
Median 3Y
9.4
Median 5Y
10.5
Industry
9.9
vs History
60
vs Industry
38
Median 3Y
11.9
Median 5Y
12.5
Industry
17.2
vs History
34
vs Industry
46
Median 3Y
1.3
Median 5Y
1.3
Industry
1.5
vs History
92
vs Industry
44
Median 3Y
1
Median 5Y
1.2
Industry
1.1
Forward
0.9
vs History
93
vs Industry
55
Median 3Y
3.4
Median 5Y
3.7
Industry
4.8
vs History
95
vs Industry
52
Median 3Y
7.1
Median 5Y
7.2
Industry
10.6
Forward
6.4
vs History
95
vs Industry
51
Median 3Y
11.1
Median 5Y
10.7
Industry
13.7
Forward
9
vs History
65
vs Industry
46
Median 3Y
7
Median 5Y
7.7
Industry
11.2
vs History
79
vs Industry
42
Median 3Y
8.4
Median 5Y
9.4
Industry
15.5
vs History
53
vs Industry
35
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

WWL Competitors Multiples
Wawel SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Wawel SA
WSE:WWL
912m PLN 1.4 12.9 5.9 8.2
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
167.6B MYR 542 14 380.3 7 279.1 9 403.8
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260.3B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/S Multiple
Revenue Growth P/S to Growth
PL
W
Wawel SA
WSE:WWL
Average P/S: 2 717.6
1.4
10%
0.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
5%
0.4
US
Mondelez International Inc
NASDAQ:MDLZ
2.2
13%
0.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
17%
N/A
FR
Danone SA
PAR:BN
1.5
9%
0.2
MY
O
Ocb Bhd
KLSE:OCB
542
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10.1
35%
0.3
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
P/E Multiple
Earnings Growth P/E to Growth
PL
W
Wawel SA
WSE:WWL
Average P/E: 61 701
12.9
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
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 380.3
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
W
Wawel SA
WSE:WWL
Average EV/EBITDA: 21 546.6
5.9
6%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 279.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
W
Wawel SA
WSE:WWL
Average EV/EBIT: 36 422.3
8.2
11%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 403.8
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top