Hellofresh SE
XETRA:HFG

Watchlist Manager
Hellofresh SE Logo
Hellofresh SE
XETRA:HFG
Watchlist
Price: 8.088 EUR 1% Market Closed
Market Cap: 1.4B EUR

Relative Value

The Relative Value of one HFG stock under the Base Case scenario is hidden EUR. Compared to the current market price of 8.088 EUR, Hellofresh SE is hidden .

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.

HFG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
76
Median 3Y
0.5
Median 5Y
0.6
Industry
0.5
Forward
0.2
vs History
vs Industry
7
Median 3Y
29.4
Median 5Y
33.7
Industry
16
Forward
12.1
vs History
85
vs Industry
49
Median 3Y
11.2
Median 5Y
15
Industry
7.5
vs History
52
vs Industry
28
Median 3Y
-20.7
Median 5Y
15.4
Industry
14.8
vs History
87
vs Industry
42
Median 3Y
3.7
Median 5Y
4.6
Industry
1.5
vs History
84
vs Industry
82
Median 3Y
0.5
Median 5Y
0.6
Industry
0.6
Forward
0.2
vs History
84
vs Industry
89
Median 3Y
0.7
Median 5Y
0.9
Industry
2.1
vs History
96
vs Industry
58
Median 3Y
9.3
Median 5Y
12.3
Industry
8.1
Forward
3.5
vs History
4
vs Industry
7
Median 3Y
20.8
Median 5Y
24.7
Industry
12.1
Forward
10.6
vs History
77
vs Industry
58
Median 3Y
11.3
Median 5Y
14.4
Industry
8.8
vs History
47
vs Industry
23
Median 3Y
12.6
Median 5Y
21.8
Industry
12.3
vs History
85
vs Industry
54
Median 3Y
2.5
Median 5Y
3.3
Industry
1

Multiples Across Competitors

HFG Competitors Multiples
Hellofresh SE Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Hellofresh SE
XETRA:HFG
1.3B EUR 0.2 -9.6 3.6 425.3
ZA
Shoprite Holdings Ltd
JSE:SHP
155B Zac 0 0 0 0
CA
Alimentation Couche-Tard Inc
TSX:ATD
66.7B CAD 0.7 18.6 10.2 15.6
CA
Loblaw Companies Ltd
TSX:L
64.2B CAD 1.1 29.8 11.4 20.1
US
Kroger Co
NYSE:KR
45.3B USD 0.3 17 8.3 15.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.5B EUR 0.4 17.8 6.7 15.5
JP
Seven & i Holdings Co Ltd
TSE:3382
5T JPY 0.4 47.3 7.1 16.1
IN
Avenue Supermarts Ltd
NSE:DMART
2.7T INR 4.8 101 61.7 75.1
UK
Tesco PLC
LSE:TSCO
23.7B GBP 0.3 18.1 6.9 11
ZA
Pick N Pay Stores Ltd
JSE:PIK
27.5B Zac 0 0 0 0
AU
Woolworths Group Ltd
ASX:WOW
38.2B AUD 0.6 23.4 17 17
P/E Multiple
Earnings Growth PEG
DE
Hellofresh SE
XETRA:HFG
Average P/E: 34.1
Negative Multiple: -9.6
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
18%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
18.6
6%
3.1
CA
Loblaw Companies Ltd
TSX:L
29.8
15%
2
US
Kroger Co
NYSE:KR
17
12%
1.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
17.8
20%
0.9
JP
Seven & i Holdings Co Ltd
TSE:3382
47.3
9%
5.3
IN
Avenue Supermarts Ltd
NSE:DMART
101
20%
5
UK
Tesco PLC
LSE:TSCO
18.1
22%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available N/A N/A
AU
Woolworths Group Ltd
ASX:WOW
23.4
160%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Hellofresh SE
XETRA:HFG
Average EV/EBITDA: 14.8
3.6
8%
0.5
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
8%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.2
7%
1.5
CA
Loblaw Companies Ltd
TSX:L
11.4
3%
3.8
US
Kroger Co
NYSE:KR
8.3
8%
1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.7
7%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.1
0%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
61.7
19%
3.2
UK
Tesco PLC
LSE:TSCO
6.9
4%
1.7
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
15%
N/A
AU
Woolworths Group Ltd
ASX:WOW
17
60%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Hellofresh SE
XETRA:HFG
Average EV/EBIT: 67.9
425.3
303%
1.4
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
15.6
7%
2.2
CA
Loblaw Companies Ltd
TSX:L
20.1
11%
1.8
US
Kroger Co
NYSE:KR
15.4
10%
1.5
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.5
15%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
16.1
-10%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
75.1
20%
3.8
UK
Tesco PLC
LSE:TSCO
11
7%
1.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
109%
N/A
AU
Woolworths Group Ltd
ASX:WOW
17
30%
0.6