Hakuhodo DY Holdings Inc
OTC:HKUOF

Watchlist Manager
Hakuhodo DY Holdings Inc Logo
Hakuhodo DY Holdings Inc
OTC:HKUOF
Watchlist
Price: 7.02 USD Market Closed
Market Cap: 2.6B USD

Relative Value

The Relative Value of one HKUOF stock under the Base Case scenario is 8.2 USD. Compared to the current market price of 7.02 USD, Hakuhodo DY Holdings Inc is Undervalued by 14%.

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.

HKUOF Relative Value
Base Case
8.2 USD
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
Forward
0.5
vs History
20
vs Industry
30
Median 3Y
21.4
Median 5Y
17.8
Industry
17.1
Forward
18.5
vs History
26
vs Industry
29
Median 3Y
12.6
Median 5Y
12.7
Industry
11.1
vs History
vs Industry
15
Median 3Y
13.3
Median 5Y
19.3
Industry
15.3
vs History
71
vs Industry
53
Median 3Y
1.2
Median 5Y
1.3
Industry
1.8
vs History
12
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
1.6
Forward
0.5
vs History
38
vs Industry
67
Median 3Y
1
Median 5Y
1.1
Industry
3.5
vs History
28
vs Industry
38
Median 3Y
5.8
Median 5Y
6
Industry
8.8
Forward
7.1
vs History
26
vs Industry
31
Median 3Y
9.6
Median 5Y
9.4
Industry
12.4
vs History
22
vs Industry
27
Median 3Y
11.3
Median 5Y
11.3
Industry
10.4
vs History
11
vs Industry
18
Median 3Y
9.3
Median 5Y
14.4
Industry
12.5
vs History
41
vs Industry
57
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5

Multiples Across Competitors

HKUOF Competitors Multiples
Hakuhodo DY Holdings 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
Hakuhodo DY Holdings Inc
OTC:HKUOF
439.2B USD 0.5 27.3 6.7 10.9
FR
Publicis Groupe SA
PAR:PUB
22.3B EUR 1.3 13 7.4 9.8
US
Omnicom Group Inc
NYSE:OMC
25.1B USD 1.6 18.8 10 11
CN
Focus Media Information Technology Co Ltd
SZSE:002027
111.3B CNY 8.8 20.5 17.3 17.3
UK
Informa PLC
LSE:INF
11.8B GBP 3 161.3 11.9 18.5
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
60.8B CNY 0.9 -278.6 -279.7 -279.7
CN
Leo Group Co Ltd
SZSE:002131
48.4B CNY 2.4 99 403.4 403.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
900.5B JPY 0.6 -3.5 4.4 6.5
UK
WPP PLC
LSE:WPP
3.8B GBP 0.3 9.9 5.2 7.3
P/E Multiple
Earnings Growth PEG
JP
Hakuhodo DY Holdings Inc
OTC:HKUOF
Average P/E: 45.8
27.3
42%
0.7
FR
Publicis Groupe SA
PAR:PUB
13
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.8
34%
0.6
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
20.5
9%
2.3
UK
Informa PLC
LSE:INF
161.3
43%
3.8
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -278.6 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
99
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.5 N/A N/A
UK
WPP PLC
LSE:WPP
9.9
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Hakuhodo DY Holdings Inc
OTC:HKUOF
Average EV/EBITDA: 52.5
6.7
3%
2.2
FR
Publicis Groupe SA
PAR:PUB
7.4
3%
2.5
US
Omnicom Group Inc
NYSE:OMC
10
16%
0.6
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.3
16%
1.1
UK
Informa PLC
LSE:INF
11.9
11%
1.1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -279.7 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
403.4
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.4
4%
1.1
UK
WPP PLC
LSE:WPP
5.2
-2%
N/A