Secom Co Ltd banner

Secom Co Ltd
DUS:XSC

Watchlist Manager
Secom Co Ltd Logo
Secom Co Ltd
DUS:XSC
Watchlist
Price: 31.2 EUR -2.5%
Market Cap: €6.6B

Relative Value

The Relative Value of one XSC stock under the Base Case scenario is 22.29 EUR. Compared to the current market price of 31.2 EUR, Secom Co Ltd is Overvalued by 29%.

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.

XSC Relative Value
Base Case
22.29 EUR
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

XSC Competitors Multiples
Secom Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Secom Co Ltd
DUS:XSC
2.8T EUR 2.3 26.2 9.6 14.6
UK
Verisure PLC
STO:VSURE
8.6B EUR 2.3 -33.3 8.9 45
SE
Securitas AB
STO:SECU B
89.4B SEK 0.6 17.6 7.9 11
US
Brinks Co
NYSE:BCO
4.5B USD 0.9 26.2 8.9 13.8
JP
Sohgo Security Services Co Ltd
TSE:2331
596.8B JPY 1 17.9 6.4 9.6
SE
Loomis AB
STO:LOOMIS
28.1B SEK 0.9 17.7 4.6 8.7
US
Geo Group Inc
NYSE:GEO
1.9B USD 0.7 7.6 8.2 11.9
KR
S1 Corp
KRX:012750
2.8T KRW 1 15.6 4.9 8.7
US
CoreCivic Inc
NYSE:CXW
1.8B USD 0.8 15.1 8.2 13
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.4B EUR 0.3 11.8 3.3 5.5
P/E Multiple
Earnings Growth PEG
JP
Secom Co Ltd
DUS:XSC
Average P/E: 17.3
26.2
9%
2.9
UK
Verisure PLC
STO:VSURE
Negative Multiple: -33.3 N/A N/A
SE
Securitas AB
STO:SECU B
17.6
17%
1
US
Brinks Co
NYSE:BCO
26.2
40%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
17.9
15%
1.2
SE
Loomis AB
STO:LOOMIS
17.7
23%
0.8
US
Geo Group Inc
NYSE:GEO
7.6
N/A N/A
KR
S1 Corp
KRX:012750
15.6
8%
2
US
CoreCivic Inc
NYSE:CXW
15.1
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
11.8
10%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Secom Co Ltd
DUS:XSC
Average EV/EBITDA: 7.1
9.6
5%
1.9
UK
Verisure PLC
STO:VSURE
8.9
16%
0.6
SE
Securitas AB
STO:SECU B
7.9
3%
2.6
US
Brinks Co
NYSE:BCO
8.9
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.6
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.2
N/A N/A
KR
S1 Corp
KRX:012750
4.9
1%
4.9
US
CoreCivic Inc
NYSE:CXW
8.2
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
3.3
5%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Secom Co Ltd
DUS:XSC
Average EV/EBIT: 14.2
14.6
N/A N/A
UK
Verisure PLC
STO:VSURE
45
60%
0.8
SE
Securitas AB
STO:SECU B
11
5%
2.2
US
Brinks Co
NYSE:BCO
13.8
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.7
6%
1.5
US
Geo Group Inc
NYSE:GEO
11.9
N/A N/A
KR
S1 Corp
KRX:012750
8.7
8%
1.1
US
CoreCivic Inc
NYSE:CXW
13
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
5.5
8%
0.7
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett