Mandom Corp
F:MD9

Watchlist Manager
Mandom Corp Logo
Mandom Corp
F:MD9
Watchlist
Price: 8.25 EUR Market Closed
Market Cap: 371.1m 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 8.25 EUR, Mandom Corp is Overvalued by 26%.

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 26%
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
34
vs Industry
20
Median 3Y
34.1
Median 5Y
25.6
Industry
17.1
Forward
19.2
vs History
30
vs Industry
35
Median 3Y
10.4
Median 5Y
10.6
Industry
11.6
vs History
30
vs Industry
27
Median 3Y
17
Median 5Y
15.5
Industry
16.7
vs History
60
vs Industry
60
Median 3Y
0.9
Median 5Y
1
Industry
1.5
vs History
66
vs Industry
75
Median 3Y
0.5
Median 5Y
0.7
Industry
1.2
Forward
0.4
vs History
68
vs Industry
79
Median 3Y
1.1
Median 5Y
1.6
Industry
3.8
vs History
53
vs Industry
52
Median 3Y
5.9
Median 5Y
7.2
Industry
9.9
Forward
4.4
vs History
11
vs Industry
15
Median 3Y
17.1
Median 5Y
16
Industry
12.8
vs History
38
vs Industry
53
Median 3Y
6.4
Median 5Y
6.9
Industry
12.4
vs History
19
vs Industry
40
Median 3Y
9.4
Median 5Y
8
Industry
15.2
vs History
65
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
64.3B EUR 0.8 34.6 6.6 34.2
FR
L'Oreal SA
PAR:OR
199.2B EUR 4.6 31.1 19.1 23.2
UK
Unilever PLC
LSE:ULVR
111.2B GBP 2.1 22.4 145 167.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.6 50.9 35.7 39.3
UK
HALEON PLC
LSE:HLN
33.7B GBP 3 23.4 14 15.8
US
Estee Lauder Companies Inc
NYSE:EL
31.9B USD 2.2 -36.6 16.9 27.4
DE
Beiersdorf AG
XETRA:BEI
24.1B EUR 2.4 26.4 11 13.5
JP
Kao Corp
TSE:4452
3T JPY 1.8 26 11.8 18.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.4 64.8 39 42.3
IN
Dabur India Ltd
NSE:DABUR
864.1B INR 6.9 48.9 36.4 45.1
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: 36.5
34.6
N/A N/A
FR
L'Oreal SA
PAR:OR
31.1
9%
3.5
UK
Unilever PLC
LSE:ULVR
22.4
14%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.9
8%
6.4
UK
HALEON PLC
LSE:HLN
23.4
13%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -36.6
40%
N/A
DE
Beiersdorf AG
XETRA:BEI
26.4
12%
2.2
JP
Kao Corp
TSE:4452
26
10%
2.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
64.8
21%
3.1
IN
Dabur India Ltd
NSE:DABUR
48.9
13%
3.8
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: 33.6
6.6
22%
0.3
FR
L'Oreal SA
PAR:OR
19.1
6%
3.2
UK
Unilever PLC
LSE:ULVR
145
3%
48.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.7
8%
4.5
UK
HALEON PLC
LSE:HLN
14
5%
2.8
US
Estee Lauder Companies Inc
NYSE:EL
16.9
3%
5.6
DE
Beiersdorf AG
XETRA:BEI
11
2%
5.5
JP
Kao Corp
TSE:4452
11.8
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39
14%
2.8
IN
Dabur India Ltd
NSE:DABUR
36.4
12%
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: 42.7
34.2
N/A N/A
FR
L'Oreal SA
PAR:OR
23.2
6%
3.9
UK
Unilever PLC
LSE:ULVR
167.8
3%
55.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.3
9%
4.4
UK
HALEON PLC
LSE:HLN
15.8
5%
3.2
US
Estee Lauder Companies Inc
NYSE:EL
27.4
4%
6.8
DE
Beiersdorf AG
XETRA:BEI
13.5
2%
6.7
JP
Kao Corp
TSE:4452
18.5
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.3
15%
2.8
IN
Dabur India Ltd
NSE:DABUR
45.1
14%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A