Tokmanni Group Corp banner

Tokmanni Group Corp
F:TK9

Watchlist Manager
Tokmanni Group Corp Logo
Tokmanni Group Corp
F:TK9
Watchlist
Price: 8.28 EUR 1.16% Market Closed
Market Cap: €487.3m

Relative Value

The Relative Value of one TK9 stock under the Base Case scenario is 24.97 EUR. Compared to the current market price of 8.28 EUR, Tokmanni Group Corp is Undervalued by 67%.

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.

TK9 Relative Value
Base Case
24.97 EUR
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TK9 Competitors Multiples
Tokmanni Group Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Tokmanni Group Corp
F:TK9
487.3m EUR 0.2 14.7 5.6 12.9
ZA
Woolworths Holdings Ltd
JSE:WHL
48.3B ZAR 0.6 19.8 7.2 12.1
UK
Next PLC
LSE:NXT
15.7B GBP 2.5 19.8 11.4 14.6
US
Dillard's Inc
NYSE:DDS
10.1B USD 1.5 17.3 10.5 13.1
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
140.4B MXN 0.6 7.3 5.2 6.2
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
1T JPY 1.9 18.1 10.2 13.6
CN
CCOOP Group Co Ltd
SZSE:000564
41.4B CNY 27.5 -36.3 -188.8 -188.8
US
Macy's Inc
NYSE:M
5.8B USD 0.3 12.1 4.3 8.6
JP
Takashimaya Co Ltd
TSE:8233
683B JPY 1.4 15.8 10.3 16.8
JP
J.Front Retailing Co Ltd
TSE:3086
649.2B JPY 1.4 22.3 9.4 18.5
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
Tokmanni Group Corp
F:TK9
Average EV/EBITDA: 7.9
5.6
4%
1.4
ZA
W
Woolworths Holdings Ltd
JSE:WHL
7.2
5%
1.4
UK
Next PLC
LSE:NXT
11.4
6%
1.9
US
Dillard's Inc
NYSE:DDS
10.5
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5.2
4%
1.3
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.2
2%
5.1
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -188.8 N/A N/A
US
Macy's Inc
NYSE:M
4.3
0%
N/A
JP
Takashimaya Co Ltd
TSE:8233
10.3
2%
5.2
JP
J
J.Front Retailing Co Ltd
TSE:3086
9.4
-2%
N/A
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
Tokmanni Group Corp
F:TK9
Average EV/EBIT: 12.8
12.9
4%
3.2
ZA
W
Woolworths Holdings Ltd
JSE:WHL
12.1
11%
1.1
UK
Next PLC
LSE:NXT
14.6
8%
1.8
US
Dillard's Inc
NYSE:DDS
13.1
-2%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6.2
4%
1.6
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
13.6
N/A N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -188.8 N/A N/A
US
Macy's Inc
NYSE:M
8.6
-3%
N/A
JP
Takashimaya Co Ltd
TSE:8233
16.8
N/A N/A
JP
J
J.Front Retailing Co Ltd
TSE:3086
18.5
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8