Mandom Corp
F:MD9

Watchlist Manager
Mandom Corp Logo
Mandom Corp
F:MD9
Watchlist
Price: 8.35 EUR 0.6%
Market Cap: 375.6m EUR

Relative Value

The Relative Value of one MD9 stock under the Base Case scenario is 6.1 EUR. Compared to the current market price of 8.35 EUR, Mandom Corp is Overvalued by 27%.

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.

MD9 Relative Value
Base Case
6.1 EUR
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
53
Median 3Y
0.8
Median 5Y
1
Industry
1
Forward
0.8
vs History
33
vs Industry
20
Median 3Y
35.1
Median 5Y
25.8
Industry
17.3
Forward
19.7
vs History
28
vs Industry
35
Median 3Y
10.5
Median 5Y
10.6
Industry
11.9
vs History
30
vs Industry
27
Median 3Y
17
Median 5Y
15.6
Industry
17.1
vs History
55
vs Industry
60
Median 3Y
0.9
Median 5Y
1
Industry
1.5
vs History
65
vs Industry
75
Median 3Y
0.5
Median 5Y
0.7
Industry
1.2
Forward
0.5
vs History
65
vs Industry
79
Median 3Y
1.1
Median 5Y
1.6
Industry
3.9
vs History
50
vs Industry
52
Median 3Y
5.9
Median 5Y
7.2
Industry
10.1
Forward
4.6
vs History
11
vs Industry
15
Median 3Y
17.4
Median 5Y
16.1
Industry
13
vs History
36
vs Industry
53
Median 3Y
6.6
Median 5Y
6.9
Industry
12.5
vs History
17
vs Industry
40
Median 3Y
9.5
Median 5Y
8.2
Industry
15.3
vs History
63
vs Industry
71
Median 3Y
0.5
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

MD9 Competitors Multiples
Mandom Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Mandom Corp
F:MD9
65.9B EUR 0.9 35.4 6.9 35.7
FR
L'Oreal SA
PAR:OR
197.6B EUR 4.6 30.9 19.1 23.1
UK
Unilever PLC
LSE:ULVR
111.6B GBP 2.1 22.3 146 168.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.9T INR 9.4 55.6 39.1 43
UK
HALEON PLC
LSE:HLN
33.2B GBP 3 23.1 13.8 15.6
US
Estee Lauder Companies Inc
NYSE:EL
32.2B USD 2.2 -37 17 27.6
DE
Beiersdorf AG
XETRA:BEI
24.5B EUR 2.5 26.7 11.2 13.7
JP
Kao Corp
TSE:4452
3.1T JPY 1.8 26.5 12 18.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9 70 42.2 45.8
IN
Dabur India Ltd
NSE:DABUR
929B INR 7.4 52.6 39.3 48.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
JP
Mandom Corp
F:MD9
Average P/E: 38.1
35.4
N/A N/A
FR
L'Oreal SA
PAR:OR
30.9
9%
3.4
UK
Unilever PLC
LSE:ULVR
22.3
14%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
55.6
8%
7
UK
HALEON PLC
LSE:HLN
23.1
13%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -37
40%
N/A
DE
Beiersdorf AG
XETRA:BEI
26.7
12%
2.2
JP
Kao Corp
TSE:4452
26.5
10%
2.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
70
21%
3.3
IN
Dabur India Ltd
NSE:DABUR
52.6
13%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Mandom Corp
F:MD9
Average EV/EBITDA: 34.7
6.9
22%
0.3
FR
L'Oreal SA
PAR:OR
19.1
6%
3.2
UK
Unilever PLC
LSE:ULVR
146
3%
48.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.1
8%
4.9
UK
HALEON PLC
LSE:HLN
13.8
5%
2.8
US
Estee Lauder Companies Inc
NYSE:EL
17
3%
5.7
DE
Beiersdorf AG
XETRA:BEI
11.2
2%
5.6
JP
Kao Corp
TSE:4452
12
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.2
14%
3
IN
Dabur India Ltd
NSE:DABUR
39.3
12%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Mandom Corp
F:MD9
Average EV/EBIT: 44.1
35.7
N/A N/A
FR
L'Oreal SA
PAR:OR
23.1
6%
3.9
UK
Unilever PLC
LSE:ULVR
168.9
3%
56.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
43
9%
4.8
UK
HALEON PLC
LSE:HLN
15.6
5%
3.1
US
Estee Lauder Companies Inc
NYSE:EL
27.6
4%
6.9
DE
Beiersdorf AG
XETRA:BEI
13.7
2%
6.8
JP
Kao Corp
TSE:4452
18.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
45.8
15%
3.1
IN
Dabur India Ltd
NSE:DABUR
48.6
14%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A