Istyle Inc
F:IY5

Watchlist Manager
Istyle Inc Logo
Istyle Inc
F:IY5
Watchlist
Price: 2.32 EUR -0.85%
Market Cap: 182.7m EUR

Relative Value

The Relative Value of one IY5 stock under the Base Case scenario is 3.01 EUR. Compared to the current market price of 2.32 EUR, Istyle Inc is Undervalued by 23%.

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.

IY5 Relative Value
Base Case
3.01 EUR
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
39
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.5
vs History
63
vs Industry
24
Median 3Y
23.5
Median 5Y
20.5
Industry
16.8
Forward
15
vs History
49
vs Industry
28
Median 3Y
13.8
Median 5Y
14.1
Industry
8.5
vs History
12
vs Industry
35
Median 3Y
-5.9
Median 5Y
-8.1
Industry
17.5
vs History
88
vs Industry
22
Median 3Y
3.2
Median 5Y
3.5
Industry
1.7
vs History
76
vs Industry
49
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
Forward
0.5
vs History
76
vs Industry
63
Median 3Y
1.6
Median 5Y
1.7
Industry
2.3
vs History
88
vs Industry
39
Median 3Y
9.9
Median 5Y
11
Industry
8.5
vs History
60
vs Industry
31
Median 3Y
21.8
Median 5Y
13.1
Industry
13.1
vs History
63
vs Industry
36
Median 3Y
12.8
Median 5Y
13.3
Industry
10.1
vs History
38
vs Industry
24
Median 3Y
29.9
Median 5Y
29.2
Industry
14.2
vs History
76
vs Industry
25
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

IY5 Competitors Multiples
Istyle Inc 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
Istyle Inc
F:IY5
44.3B EUR 0.6 19.3 7 11.2
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.7 17.2 31.2
ZA
Naspers Ltd
JSE:NPN
850.6B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
351.5B USD 2.4 19.7 20.3 20.3
CN
PDD Holdings Inc
NASDAQ:PDD
150.2B USD 2.5 10.3 6.9 6.9
NL
Prosus NV
AEX:PRX
126B EUR 21.7 11 612.6 612.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.1B USD 3.8 47.7 24.9 30.7
US
DoorDash Inc
NASDAQ:DASH
98.7B USD 7.8 114.3 73.8 139.8
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.8 47.9 25 30.9
CN
Meituan
HKEX:3690
631.3B HKD 1.6 -287.3 -179.3 -179.3
CN
JD.Com Inc
HKEX:9618
355.8B HKD 0.2 10 10.5 10.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Istyle Inc
F:IY5
Average P/S: 4.8
0.6
14%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.4
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
21.7
24%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
3.8
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.8
27%
0.3
UY
MercadoLibre Inc
BMV:MELIN
3.8
30%
0.1
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
Istyle Inc
F:IY5
Average P/E: 34.7
19.3
25%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
31.7
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
19.7
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.3
10%
1
NL
Prosus NV
AEX:PRX
11
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
47.7
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
114.3
161%
0.7
UY
MercadoLibre Inc
BMV:MELIN
47.9
32%
1.5
CN
Meituan
HKEX:3690
Negative Multiple: -287.3
5%
N/A
CN
JD.Com Inc
HKEX:9618
10
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Istyle Inc
F:IY5
Average EV/EBITDA: 88.7
7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.3
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.9
13%
0.5
NL
Prosus NV
AEX:PRX
612.6
73%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
24.9
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
73.8
101%
0.7
UY
MercadoLibre Inc
BMV:MELIN
25
31%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -179.3
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Istyle Inc
F:IY5
Average EV/EBIT: 99.3
11.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.2
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.3
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
6.9
13%
0.5
NL
Prosus NV
AEX:PRX
612.6
97%
6.3
AR
Mercadolibre Inc
NASDAQ:MELI
30.7
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
139.8
279%
0.5
UY
MercadoLibre Inc
BMV:MELIN
30.9
31%
1
CN
Meituan
HKEX:3690
Negative Multiple: -179.3
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
5%
2.1