Rainbow Digital Commercial Co Ltd banner

Rainbow Digital Commercial Co Ltd
SZSE:002419

Watchlist Manager
Rainbow Digital Commercial Co Ltd Logo
Rainbow Digital Commercial Co Ltd
SZSE:002419
Watchlist
Price: 5.62 CNY -0.88%
Market Cap: ¥6.6B

Relative Value

The Relative Value of one Rainbow Digital Commercial Co Ltd stock under the Base Case scenario is 11.73 CNY. Compared to the current market price of 5.62 CNY, Rainbow Digital Commercial Co Ltd is Undervalued by 52%.

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.

Relative Value
Base Case
11.73 CNY
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Rainbow Digital Commercial Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Rainbow Digital Commercial Co Ltd
SZSE:002419
6.6B CNY 0.6 314.1 -231.7 -231.7
ZA
Woolworths Holdings Ltd
JSE:WHL
48.2B ZAR 0.6 19.7 7.2 12.1
UK
Next PLC
LSE:NXT
15.9B GBP 2.5 20.1 11.6 14.8
US
Dillard's Inc
NYSE:DDS
10.3B USD 1.6 17.7 10.7 13.4
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
142.2B MXN 0.6 7.4 5.2 6.3
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
1.1T JPY 1.9 18.3 10.4 13.8
CN
CCOOP Group Co Ltd
SZSE:000564
41.4B CNY 27.5 -36.3 -188.8 -188.8
US
Macy's Inc
NYSE:M
5.9B USD 0.3 12.3 4.4 8.7
JP
Takashimaya Co Ltd
TSE:8233
678.8B JPY 1.4 15.7 10.3 16.7
JP
J.Front Retailing Co Ltd
TSE:3086
655.3B JPY 1.4 22.5 9.5 18.6
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
CN
Rainbow Digital Commercial Co Ltd
SZSE:002419
Average EV/EBITDA: 8.3
Negative Multiple: -231.7
280%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
7.2
5%
1.4
UK
Next PLC
LSE:NXT
11.6
6%
1.9
US
Dillard's Inc
NYSE:DDS
10.7
-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
10.4
2%
5.2
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -188.8 N/A N/A
US
Macy's Inc
NYSE:M
4.4
0%
N/A
JP
Takashimaya Co Ltd
TSE:8233
10.3
2%
5.1
JP
J
J.Front Retailing Co Ltd
TSE:3086
9.5
-2%
N/A
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Rainbow Digital Commercial Co Ltd
SZSE:002419
Average EV/EBIT: 12.9
Negative Multiple: -231.7
113%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
12.1
11%
1.1
UK
Next PLC
LSE:NXT
14.8
8%
1.8
US
Dillard's Inc
NYSE:DDS
13.4
-2%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6.3
4%
1.6
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
13.8
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
8.7
-3%
N/A
JP
Takashimaya Co Ltd
TSE:8233
16.7
N/A N/A
JP
J
J.Front Retailing Co Ltd
TSE:3086
18.6
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8