Multiples-Based Value

The Multiples-Based Value for Shimano Inc (SHM) under the Base Case is hidden EUR. Compared with the current market price of 91.7 EUR, the stock appears hidden .

Multiples-Based 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.

SHM Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

SHM Competitors Multiples
Shimano 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
Shimano Inc
F:SHM
1.5T EUR 3.2 43.8 12.9 19.6
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 22.2 10.7 13.8
US
Hasbro Inc
NASDAQ:HAS
12.7B USD 2.7 -39.3 11.9 13.4
UK
Games Workshop Group PLC
LSE:GAW
5.8B GBP 8.9 28.1 17.7 20.6
US
Acushnet Holdings Corp
NYSE:GOLF
5.5B USD 2.1 29.1 17.7 20.9
CA
BRP Inc
TSX:DOO
7.4B CAD 0.9 25.4 8.7 14.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
36.4B CNY 2 20.2 15.2 15.2
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -34.6 10.4 20.1
US
Mattel Inc
NASDAQ:MAT
4.3B USD 0.8 10.9 6.7 8.6
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.6 31.6 16 21
JP
Yamaha Corp
TSE:7951
588.8B JPY 1.3 30.6 10.5 19.1
P/E Multiple
Earnings Growth PEG
JP
Shimano Inc
F:SHM
Average P/E: 26.9
43.8
34%
1.3
JP
Bandai Namco Holdings Inc
TSE:7832
22.2
7%
3.2
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -39.3 N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
28.1
5%
5.6
US
Acushnet Holdings Corp
NYSE:GOLF
29.1
12%
2.4
CA
BRP Inc
TSX:DOO
25.4
36%
0.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.2
25%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -34.6 N/A N/A
US
Mattel Inc
NASDAQ:MAT
10.9
10%
1.1
IT
Technogym SpA
MIL:TGYM
31.6
N/A N/A
JP
Yamaha Corp
TSE:7951
30.6
43%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Shimano Inc
F:SHM
Average EV/EBITDA: 12.6
12.9
15%
0.9
JP
Bandai Namco Holdings Inc
TSE:7832
10.7
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
11.9
9%
1.3
UK
Games Workshop Group PLC
LSE:GAW
17.7
4%
4.4
US
Acushnet Holdings Corp
NYSE:GOLF
17.7
8%
2.2
CA
BRP Inc
TSX:DOO
8.7
9%
1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.2
38%
0.4
US
Brunswick Corp
NYSE:BC
10.4
14%
0.7
US
Mattel Inc
NASDAQ:MAT
6.7
7%
1
IT
Technogym SpA
MIL:TGYM
16
4%
4
JP
Yamaha Corp
TSE:7951
10.5
4%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Shimano Inc
F:SHM
Average EV/EBIT: 17
19.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.8
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
13.4
8%
1.7
UK
Games Workshop Group PLC
LSE:GAW
20.6
4%
5.2
US
Acushnet Holdings Corp
NYSE:GOLF
20.9
7%
3
CA
BRP Inc
TSX:DOO
14.9
15%
1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.2
31%
0.5
US
Brunswick Corp
NYSE:BC
20.1
25%
0.8
US
Mattel Inc
NASDAQ:MAT
8.6
4%
2.1
IT
Technogym SpA
MIL:TGYM
21
3%
7
JP
Yamaha Corp
TSE:7951
19.1
N/A N/A
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