C

Century Pacific Food Inc
XPHS:CNPF

Watchlist Manager
Century Pacific Food Inc
XPHS:CNPF
Watchlist
Price: 39 PHP Market Closed
Market Cap: 138.1B PHP

Relative Value

The Relative Value of one CNPF stock under the Base Case scenario is 37.4 PHP. Compared to the current market price of 39 PHP, Century Pacific Food Inc is Overvalued by 4%.

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.

CNPF Relative Value
Base Case
37.4 PHP
Overvaluation 4%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
27
Median 3Y
1.5
Median 5Y
1.4
Industry
0.9
Forward
1.8
vs History
9
vs Industry
29
Median 3Y
18.1
Median 5Y
17.8
Industry
15.7
Forward
21
vs History
49
vs Industry
12
Median 3Y
20.4
Median 5Y
17.6
Industry
9.7
vs History
36
vs Industry
19
Median 3Y
32.8
Median 5Y
32
Industry
17.4
vs History
12
vs Industry
14
Median 3Y
3.1
Median 5Y
3.1
Industry
1.5
vs History
4
vs Industry
28
Median 3Y
1.6
Median 5Y
1.5
Industry
1.1
Forward
1.9
vs History
20
vs Industry
31
Median 3Y
6.8
Median 5Y
6.7
Industry
4.7
vs History
4
vs Industry
27
Median 3Y
13
Median 5Y
12.5
Industry
9.9
Forward
14.3
vs History
4
vs Industry
29
Median 3Y
15.9
Median 5Y
15.3
Industry
12.6
Forward
17.7
vs History
49
vs Industry
12
Median 3Y
21.9
Median 5Y
18.1
Industry
10.8
vs History
38
vs Industry
10
Median 3Y
21.7
Median 5Y
18.9
Industry
15
vs History
14
vs Industry
16
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

CNPF Competitors Multiples
Century Pacific Food Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Century Pacific Food Inc
XPHS:CNPF
138.1B PHP 1.9 22.2 14.9 18.4
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
233B CHF 2.6 21.4 14.4 17.7
US
Mondelez International Inc
NASDAQ:MDLZ
86.1B USD 2.4 18.7 12.6 15
FR
Danone SA
PAR:BN
45.9B EUR 1.7 22.7 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
41.8B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.8B USD 1.4 13.4 8.6 10.2
US
Hershey Co
NYSE:HSY
34.6B USD 3.1 15.6 11.4 13.1
US
General Mills Inc
NYSE:GIS
33.9B USD 1.7 13 10.4 12
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
229.9B CNY 8.7 37.6 31.9 31.9
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
C
Century Pacific Food Inc
XPHS:CNPF
Average EV/EBITDA: 20 739.7
14.9
13%
1.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.4
3%
4.8
US
Mondelez International Inc
NASDAQ:MDLZ
12.6
2%
6.3
FR
Danone SA
PAR:BN
10.9
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.6
4%
2.2
US
Hershey Co
NYSE:HSY
11.4
-2%
N/A
US
General Mills Inc
NYSE:GIS
10.4
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.9
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
C
Century Pacific Food Inc
XPHS:CNPF
Average EV/EBIT: 35 379.7
18.4
13%
1.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.7
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
15
-2%
N/A
FR
Danone SA
PAR:BN
14.5
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.2
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
12
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.9
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A