Using the industry peer median P/E Multiples multiple (trailing + forward), Beyond Meat, Inc. (BYND) has a fair value of $56.27 based on 6 comparable companies in the Packaged Foods industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Beyond Meat, Inc.BYND | 147 | — | — |
| Lincoln Educational Services Corporation | 1,359 | 65.6x | 60.9x |
| American Public Education, Inc. | 1,072 | 42.9x | — |
| Seneca Foods Corporation | 1,067 | 26.3x | 63.3x |
| SunOpta Inc. | 768 | 49.9x | 42.3x |
| Mama's Creations, Inc. | 627 | 163.9x | 144.6x |
| Helen of Troy Limited | 360 | 2.9x | 2.4x |
| Industry Median | 46.4x | 60.9x | |
| (*) Profit after tax | 220 | ||
| Equity Value | 10,203 | ||
| (/) Outstanding shares | 181 | ||
| Fair Price | $56 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Beyond Meat, Inc. (BYND) has a fair value of $21.85 based on 6 comparable companies in the Packaged Foods industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Beyond Meat, Inc.BYND | 147 | 1.7x | 1.4x |
| Lincoln Educational Services Corporation | 1,359 | 30.5x | 27.0x |
| American Public Education, Inc. | 1,072 | 15.1x | 16.2x |
| Seneca Foods Corporation | 1,067 | 10.5x | 4.6x |
| SunOpta Inc. | 768 | 13.7x | 13.7x |
| Mama's Creations, Inc. | 627 | 93.3x | 67.6x |
| Helen of Troy Limited | 360 | 4.8x | 4.7x |
| Industry Median | 14.4x | 15.0x | |
| (*) EBITDA | 266 | 314 | |
| = Enterprise Value | 3,829 | 4,694 | |
| (-) Net Debt | 300 | 300 | |
| Equity Value | 3,529 | 4,394 | |
| (/) Outstanding shares | 181 | 181 | |
| Fair Price | $19 | $24 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Beyond Meat, Inc. (BYND) has a fair value of $0.64 based on 8 comparable companies in the Packaged Foods industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Beyond Meat, Inc.BYND | 147 | 1.6x | 1.4x |
| Lincoln Educational Services Corporation | 1,359 | 3.0x | 2.6x |
| American Public Education, Inc. | 1,072 | 1.6x | 1.7x |
| Seneca Foods Corporation | 1,067 | 0.9x | 0.4x |
| SunOpta Inc. | 768 | 1.4x | 1.4x |
| Mama's Creations, Inc. | 627 | 5.1x | 3.7x |
| Krispy Kreme, Inc. | 594 | 1.4x | 1.4x |
| Westrock Coffee Company, LLC | 455 | 0.5x | 0.7x |
| Helen of Troy Limited | 360 | 0.7x | 0.7x |
| Industry Median | 1.4x | 1.4x | |
| (*) Revenue | 275 | 325 | |
| = Enterprise Value | 379 | 454 | |
| (-) Net Debt | 300 | 300 | |
| Equity Value | 79 | 155 | |
| (/) Outstanding shares | 181 | 181 | |
| Fair Price | $0 | $1 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.