Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	-	-	-
Avadh Sugar & Energy Limited	-	-	-
Mediana / Avadh Sugar & Energy Limited	-	-	-

---

Pozostałe spółki z branży Food Confectioners

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Mondelez International, Inc.	0R0G.L	89,640	11.9	25.6	3.6	London Stock Exchange
TS Corporation	001795.KS	197	-0.5	4.3	0.4	KSE
CROWNHAITAI Holdings Co.,Ltd.	005740.KS	89	-0.8	5.5	0.4	KSE
Post Holdings, Inc.	0KJZ.L	6,176	0.1	16.5	1.7	London Stock Exchange
Guangxi Yuegui Guangye Holdings Co., Ltd.	000833.SZ	1,354	18.2	29.1	2.6	Shenzhen
Chocoladefabriken Lindt & Sprüngli AG	0QKN.L	37,975	24.8	45.0	6.3	London Stock Exchange
LOTTE Corporation	00499K.KS	1,365	-4.9	-2.1	0.4	KSE
TS Corporation	001790.KS	198	-0.5	5.3	0.5	KSE
LOTTE Corporation	004990.KS	1,470	-4.8	-1.9	0.3	KSE
The Hershey Company	0J4X.L	35,182	12.4	21.7	7.6	London Stock Exchange
Kellogg Company	0R1R.L	27,738	9.3	20.1	7.1	London Stock Exchange
ORION Holdings Corp.	001800.KS	964	1.7	8.6	0.6	KSE
Nanning Sugar Industry Co.,Ltd.	000911.SZ	412	5.6	101.1	22.5	Shenzhen
CROWNHAITAI Holdings Co.,Ltd.	005745.KS	86	-0.8	6.0	0.4	KSE
Iwatsuka Confectionery Co., Ltd.	2221.T	214	14.9	10.6	0.5	Tokyo
Nippon Beet Sugar Manufacturing Co.,Ltd.	2108.T	207	3.3	11.1	0.4	Tokyo
Morinaga&Co., Ltd.	2201.T	1,397	6.2	11.7	1.6	Tokyo
Lotte Confectionery Co., Ltd.	280360.KS	775	-0.1	12.4	0.5	KSE
Kanro Inc.	2216.T	436	12.7	6.3	1.2	Tokyo
S.Ishimitsu & Co.,Ltd.	2750.T	61	4.5	19.9	0.7	Tokyo
Meito Sangyo Co., Ltd.	2207.T	240	9.9	7.3	0.6	Tokyo
Fujiya Co., Ltd.	2211.T	432	9.9	38.4	1.1	Tokyo
Fuji Nihon Seito Corporation	2114.T	191	8.6	9.7	1.2	Tokyo
Key Coffee Inc.	2594.T	290	23.7	122.6	1.4	Tokyo
Ensuiko Sugar Refining Co., Ltd.	2112.T	68	1.3	4.6	0.6	Tokyo
Mitsui DM Sugar Holdings Co.,Ltd.	2109.T	665	5.3	15.8	0.9	Tokyo
Crown Confectionery Co., Ltd.	264900.KS	83	-0.8	5.5	0.4	KSE
Hunya Foods Co., Ltd.	1236.TW	67	5.1	-71.5	0.8	Taiwan
Imuraya Group Co., Ltd.	2209.T	220	6.3	14.7	1.5	Tokyo
Semba Tohka Industries Co., Ltd	2916.T	59	5.3	26.5	0.7	Tokyo
Nissin Sugar Co., Ltd.	2117.T	508	6.8	13.2	1.0	Tokyo
Kotobuki Spirits Co., Ltd.	2222.T	2,123	17.5	25.4	7.7	Tokyo
Crown Confectionery Co., Ltd.	26490K.KS	86	1.9	8.6	0.6	KSE
Bourbon Corporation	2208.T	436	5.9	11.3	1.0	Tokyo
Morozoff Limited	2217.T	221	14.6	22.6	1.6	Tokyo
Shandong Sanyuan Biotechnology Co.,Ltd.	301206.SZ	861	204.4	60.4	1.4	Shenzhen
ORION Corp.	271560.KS	3,363	5.1	8.6	1.3	KSE
Guan Chong Berhad	5102.KL	793	-1.1	7.7	1.5	Kuala Lumpur
Baotou Huazi Industry Co., Ltd	600191.SS	585	60.6	121.0	2.5	Shanghai
Taiwan Fructose Co., Ltd.	4207.TWO	111	3.8	14.9	1.2	Taipei Exchange
Barry Callebaut AG	BARN.SW	6,396	-1.2	35.3	1.9	Swiss Exchange
Balrampur Chini Mills Limited	BALRAMCHIN.BO	1,396	11.8	27.4	3.1	Bombay Stock Exchange
Bannari Amman Sugars Limited	BANARISUG.NS	573	20.0	46.7	2.7	National Stock Exchange of India
Bajaj Hindusthan Sugar Limited	BAJAJHIND.BO	414	0.1	-145.9	0.8	Bombay Stock Exchange
Bannari Amman Sugars Limited	BANARISUG.BO	573	20.0	46.7	2.7	Bombay Stock Exchange
Avadh Sugar & Energy Limited	AVADHSUGAR.NS	117	-1.3	11.3	0.9	National Stock Exchange of India
Balrampur Chini Mills Limited	BALRAMCHIN.NS	1,395	11.8	27.4	3.1	National Stock Exchange of India
Avadh Sugar & Energy Limited	AVADHSUGAR.BO	116	-1.3	11.3	0.9	Bombay Stock Exchange
Bajaj Hindusthan Sugar Limited	BAJAJHIND.NS	414	0.1	-145.9	0.8	National Stock Exchange of India
Cloetta AB (publ)	CLA-B.ST	1,004	7.2	15.6	1.8	Stockholm Stock Exchange
Buriram Sugar Public Company Limited	BRR.BK	103	0.1	3.2	0.9	Thailand
Dalmia Bharat Sugar and Industries Limited	DALMIASUG.NS	371	4.8	8.2	1.0	National Stock Exchange of India
Dwarikesh Sugar Industries Limited	DWARKESH.BO	107	4.1	39.5	1.1	Bombay Stock Exchange
Dalmia Bharat Sugar and Industries Limited	DALMIASUG.BO	370	4.8	8.2	1.0	Bombay Stock Exchange
Dhampur Sugar Mills Limited	DHAMPURSUG.BO	115	1.0	19.0	0.9	Bombay Stock Exchange
E.I.D.- Parry (India) Limited	EIDPARRY.NS	2,281	6.1	22.3	2.5	National Stock Exchange of India
Dhampur Sugar Mills Limited	DHAMPURSUG.NS	115	1.0	19.0	0.9	National Stock Exchange of India
Dwarikesh Sugar Industries Limited	DWARKESH.NS	107	4.1	39.5	1.1	National Stock Exchange of India
DCM Shriram Industries Limited	DCMSRIND.NS	176	4.5	14.9	1.7	National Stock Exchange of India
Kellogg Company	K	27,755	9.3	20.1	7.1	New York Stock Exchange
The Hershey Company	HSY.BA	35,253	12.2	0.3	0.1	Buenos Aires
The Hershey Company	HSY	35,754	12.4	21.7	7.6	New York Stock Exchange
Chocoladefabriken Lindt & Sprüngli AG	LISN.SW	37,916	25.0	45.6	6.3	Swiss Exchange
Chocoladefabriken Lindt & Sprüngli AG	LISP.SW	38,430	25.0	45.6	6.3	Swiss Exchange
Kaset Thai International Sugar Corporation Public Company Limited	KTIS.BK	272	5.7	-9.7	1.5	Thailand
Mondelez International, Inc.	KTF.DE	89,085	11.8	24.9	3.5	Frankfurt Stock Exchange
Khonburi Sugar Public Company Limited	KBS.BK	101	-0.0	3.1	0.7	Thailand
Lotus Chocolate Company Limited	LOTUSCHO.BO	211	52.2	91.4	30.4	Bombay Stock Exchange
Public Joint-Stock Company Krasnyj Octyabr	KROTP.ME	149	-19.7	2,634.5	1.1	Moscow Stock Exchange
Josef Manner & Comp. AG	MAN.VI	243	5.9	14.3	2.7	Vienna
Public Joint-Stock Company Krasnyj Octyabr	KROT.ME	147	-19.7	2,634.5	1.1	Moscow Stock Exchange
Magadh Sugar & Energy Limited	MAGADSUGAR.NS	107	1.0	8.3	1.1	National Stock Exchange of India
Mondelez International, Inc.	MDLZ	89,330	11.9	25.6	3.6	NASDAQ Global Select
Khon Kaen Sugar Industry Public Company Limited	KSL.BK	192	-6.2	11.9	0.3	Thailand
Nitta Gelatin India Limited	NITTAGELA.BO	86	6.4	8.8	1.7	Bombay Stock Exchange
Delfi Limited	P34.SI	360	5.4	12.0	1.4	Stock Exchange of Singapore
Rogers Sugar Inc.	RSI.TO	532	2.1	11.6	1.6	Toronto Stock Exchange
Shree Renuka Sugars Limited	RENUKA.NS	820	1.8	-23.4	-4.2	National Stock Exchange of India
Shree Renuka Sugars Limited	RENUKA.BO	819	1.8	-23.4	-4.2	Bombay Stock Exchange
Triveni Engineering & Industries Limited	TRIVENI.NS	962	12.0	33.6	2.6	National Stock Exchange of India
Triveni Engineering & Industries Limited	TRIVENI.BO	962	12.0	33.6	2.6	Bombay Stock Exchange
São Martinho S.A.	SMTO3.SA	1,088	-1.5	10.5	0.9	São Paulo
Tootsie Roll Industries, Inc.	TR	3,104	19.7	29.1	2.9	New York Stock Exchange
Ülker Bisküvi Sanayi A.S.	ULKER.IS	1,051	1.3	6.1	1.3	Istanbul Stock Exchange
Wawel S.A.	WWL.WA	239	9.7	11.9	1.2	Warsaw Stock Exchange
The Ugar Sugar Works Limited	UGARSUGAR.BO	66	-0.9	-34.7	2.6	Bombay Stock Exchange
Vadilal Enterprises Limited	VADILENT.BO	104	28.5	155.1	39.9	Bombay Stock Exchange
Uttam Sugar Mills Limited	UTTAMSUGAR.BO	130	1.3	12.6	1.4	Bombay Stock Exchange
The Ugar Sugar Works Limited	UGARSUGAR.NS	66	-0.9	-34.7	2.6	National Stock Exchange of India
Uttam Sugar Mills Limited	UTTAMSUGAR.NS	130	1.3	12.6	1.4	National Stock Exchange of India