Mirait Holdings Corp
TSE:1417

Watchlist Manager
Mirait Holdings Corp Logo
Mirait Holdings Corp
TSE:1417
Watchlist
Price: 3 756 JPY 1.38% Market Closed
Market Cap: ¥340.3B

Relative Value

The Relative Value of one Mirait Holdings Corp stock under the Base Case scenario is 3 454.08 JPY. Compared to the current market price of 3 756 JPY, Mirait Holdings Corp is Overvalued by 8%.

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
3 454.08 JPY
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Mirait Holdings 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
JP
Mirait Holdings Corp
TSE:1417
333B JPY 0.6 16.3 8.3 12.1
FR
Vinci SA
PAR:DG
67.2B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
72.4B USD 2.7 71 32.3 50.7
IN
Larsen and Toubro Ltd
F:LTO
49.4B EUR 2 32.4 2 206.1 2 605.2
IN
Larsen & Toubro Ltd
NSE:LT
5.4T INR 2 32.8 20.8 24.5
NL
Ferrovial SE
AEX:FER
41B EUR 4.4 12.5 38.6 57.8
ES
Ferrovial SA
MAD:FER
41B EUR 4.4 12.5 38.7 57.8
US
Comfort Systems USA Inc
NYSE:FIX
41.5B USD 5 49.5 32.5 36.6
US
EMCOR Group Inc
NYSE:EME
32.8B USD 2 29 18.9 21
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.2 13.6 20.2
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
24.8B EUR 0.3 19.6 7.5 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Mirait Holdings Corp
TSE:1417
Average EV/EBITDA: 220.4
8.3
9%
0.9
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
32.3
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
2 206.1
18%
122.6
IN
Larsen & Toubro Ltd
NSE:LT
20.8
18%
1.2
NL
Ferrovial SE
AEX:FER
38.6
9%
4.3
ES
Ferrovial SA
MAD:FER
38.7
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
32.5
25%
1.3
US
EMCOR Group Inc
NYSE:EME
18.9
11%
1.7
DE
H
Hochtief AG
XETRA:HOT
13.6
5%
2.7
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
7.5
29%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Mirait Holdings Corp
TSE:1417
Average EV/EBIT: 264.2
12.1
N/A N/A
FR
Vinci SA
PAR:DG
9.6
7%
1.4
US
Quanta Services Inc
NYSE:PWR
50.7
24%
2.1
IN
Larsen and Toubro Ltd
F:LTO
2 605.2
21%
124.1
IN
Larsen & Toubro Ltd
NSE:LT
24.5
21%
1.2
NL
Ferrovial SE
AEX:FER
57.8
12%
4.8
ES
Ferrovial SA
MAD:FER
57.8
12%
4.8
US
Comfort Systems USA Inc
NYSE:FIX
36.6
29%
1.3
US
EMCOR Group Inc
NYSE:EME
21
11%
1.9
DE
H
Hochtief AG
XETRA:HOT
20.2
6%
3.4
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
10.8
44%
0.2