M

Mercari Inc
OTC:MRCIF

Watchlist Manager
Mercari Inc
OTC:MRCIF
Watchlist
Price: 15.88 USD Market Closed
Market Cap: 2.6B USD

Relative Value

The Relative Value of one MRCIF stock under the Base Case scenario is 11.16 USD. Compared to the current market price of 15.88 USD, Mercari Inc is Overvalued by 30%.

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.

MRCIF Relative Value
Base Case
11.16 USD
Overvaluation 30%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
12
Median 3Y
2.2
Median 5Y
2.6
Industry
0.6
Forward
2.5
vs History
52
vs Industry
17
Median 3Y
23.3
Median 5Y
19
Industry
17.1
Forward
21.9
vs History
25
vs Industry
Median 3Y
-9.5
Median 5Y
-9.3
Industry
8.5
vs History
38
vs Industry
Median 3Y
-20.4
Median 5Y
10.7
Industry
17.6
vs History
66
vs Industry
10
Median 3Y
5
Median 5Y
8.5
Industry
1.7
vs History
47
vs Industry
16
Median 3Y
2
Median 5Y
2.3
Industry
0.7
Forward
2.2
vs History
53
vs Industry
35
Median 3Y
2.9
Median 5Y
3.2
Industry
2.3
vs History
53
vs Industry
17
Median 3Y
14
Median 5Y
14
Industry
8.5
Forward
12.7
vs History
53
vs Industry
23
Median 3Y
15.5
Median 5Y
15.5
Industry
13.1
vs History
25
vs Industry
Median 3Y
-9.1
Median 5Y
-8.3
Industry
10
vs History
25
vs Industry
Median 3Y
-9
Median 5Y
-8.3
Industry
14.2
vs History
65
vs Industry
36
Median 3Y
1.2
Median 5Y
2
Industry
1.1

Multiples Across Competitors

MRCIF Competitors Multiples
Mercari 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
Mercari Inc
OTC:MRCIF
527.7B USD 2.7 18.7 13.3 14.1
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.7 18.3 33.2
ZA
Naspers Ltd
JSE:NPN
888.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
360B USD 2.5 20 20.7 20.7
CN
PDD Holdings Inc
NASDAQ:PDD
174.1B USD 2.9 11.9 8.6 8.6
NL
Prosus NV
AEX:PRX
129.2B EUR 22.2 11.3 625.1 625.1
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 53.3 27.9 34.4
AR
Mercadolibre Inc
NASDAQ:MELI
110.4B USD 4.2 53.1 27.8 34.3
US
DoorDash Inc
NASDAQ:DASH
98B USD 7.8 113.5 73.3 138.8
CN
Meituan
HKEX:3690
638B HKD 1.6 -287.7 -179.6 -179.6
CN
JD.Com Inc
HKEX:9618
361.5B HKD 0.2 10.1 10.6 10.6
P/S Multiple
Revenue Growth P/S to Growth
JP
M
Mercari Inc
OTC:MRCIF
Average P/S: 5.2
2.7
7%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
22.2
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.8
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
M
Mercari Inc
OTC:MRCIF
Average P/E: 36.2
18.7
5%
3.7
US
Amazon.com Inc
NASDAQ:AMZN
33.7
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.9
10%
1.2
NL
Prosus NV
AEX:PRX
11.3
3%
3.8
UY
MercadoLibre Inc
BMV:MELIN
53.3
32%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
53.1
32%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
113.5
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -287.7
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.1
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
Mercari Inc
OTC:MRCIF
Average EV/EBITDA: 91.7
13.3
2%
6.6
US
Amazon.com Inc
NASDAQ:AMZN
18.3
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.6
13%
0.7
NL
Prosus NV
AEX:PRX
625.1
75%
8.3
UY
MercadoLibre Inc
BMV:MELIN
27.9
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
27.8
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
73.3
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -179.6
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.6
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M
Mercari Inc
OTC:MRCIF
Average EV/EBIT: 102.2
14.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.2
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.6
13%
0.7
NL
Prosus NV
AEX:PRX
625.1
97%
6.4
UY
MercadoLibre Inc
BMV:MELIN
34.4
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
34.3
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
138.8
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -179.6
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.6
4%
2.6