Mirait Holdings Corp Relative Valuation - Mirait Holdings Corp

Watchlist Manager

Watchlist

Price: 3 835 JPY 3.15% Market Closed

Market Cap: ¥347.5B

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 3 835 JPY, Mirait Holdings Corp is Overvalued by 10%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Overvaluation 10%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Mirait Holdings Corp TSE:1417	340B JPY	0.6	16.7	8.5	12.3
FR		Vinci SA PAR:DG	68.1B EUR	0.9	14.5	6.7	9.8
US		Quanta Services Inc NYSE:PWR	71.6B USD	2.7	71.2	32.4	50.8
IN		Larsen & Toubro Ltd NSE:LT	5.6T INR	2	34.3	20.5	24.1
IN		Larsen and Toubro Ltd F:LTO	51.2B EUR	2	33.9	20.3	23.9
ES		Ferrovial SA MAD:FER	41.6B EUR	4.6	13	38.5	57.4
NL		Ferrovial SE AEX:FER	41.6B EUR	4.5	12.8	39.8	59.2
US		Comfort Systems USA Inc NYSE:FIX	41.5B USD	5.1	50.8	33.4	37.6
US		EMCOR Group Inc NYSE:EME	32.8B USD	2.1	29.5	19.2	21.4
DE	H	Hochtief AG XETRA:HOT	27.2B EUR	0.7	31.4	13.8	20.4
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	25B EUR	0.4	20.2	7.7	11

				Revenue Growth	P/S to Growth
JP		Mirait Holdings Corp TSE:1417	Average P/S: 2.3 0.6	4%	0.1
FR		Vinci SA PAR:DG	0.9	4%	0.2
US		Quanta Services Inc NYSE:PWR	2.7	15%	0.2
IN		Larsen & Toubro Ltd NSE:LT	2	16%	0.1
IN		Larsen and Toubro Ltd F:LTO	2	16%	0.1
ES		Ferrovial SA MAD:FER	4.6	4%	1.2
NL		Ferrovial SE AEX:FER	4.5	4%	1.1
US		Comfort Systems USA Inc NYSE:FIX	5.1	17%	0.3
US		EMCOR Group Inc NYSE:EME	2.1	10%	0.2
DE	H	Hochtief AG XETRA:HOT	0.7	13%	0.1
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	0.4	12%	0

				Earnings Growth	PEG
JP		Mirait Holdings Corp TSE:1417	Average P/E: 29.8 16.7	16%	1
FR		Vinci SA PAR:DG	14.5	8%	1.8
US		Quanta Services Inc NYSE:PWR	71.2	34%	2.1
IN		Larsen & Toubro Ltd NSE:LT	34.3	21%	1.6
IN		Larsen and Toubro Ltd F:LTO	33.9	21%	1.6
ES		Ferrovial SA MAD:FER	13	-34%	N/A
NL		Ferrovial SE AEX:FER	12.8	-34%	N/A
US		Comfort Systems USA Inc NYSE:FIX	50.8	34%	1.5
US		EMCOR Group Inc NYSE:EME	29.5	11%	2.7
DE	H	Hochtief AG XETRA:HOT	31.4	15%	2.1
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	20.2	14%	1.4

				EBITDA Growth	EV/EBITDA to Growth
JP		Mirait Holdings Corp TSE:1417	Average EV/EBITDA: 21.9 8.5	9%	0.9
FR		Vinci SA PAR:DG	6.7	6%	1.1
US		Quanta Services Inc NYSE:PWR	32.4	21%	1.5
IN		Larsen & Toubro Ltd NSE:LT	20.5	18%	1.1
IN		Larsen and Toubro Ltd F:LTO	20.3	18%	1.1
ES		Ferrovial SA MAD:FER	38.5	9%	4.3
NL		Ferrovial SE AEX:FER	39.8	9%	4.4
US		Comfort Systems USA Inc NYSE:FIX	33.4	25%	1.3
US		EMCOR Group Inc NYSE:EME	19.2	11%	1.7
DE	H	Hochtief AG XETRA:HOT	13.8	5%	2.8
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	7.7	29%	0.3

				EBIT Growth	EV/EBIT to Growth
JP		Mirait Holdings Corp TSE:1417	Average EV/EBIT: 29.8 12.3	N/A	N/A
FR		Vinci SA PAR:DG	9.8	7%	1.4
US		Quanta Services Inc NYSE:PWR	50.8	24%	2.1
IN		Larsen & Toubro Ltd NSE:LT	24.1	21%	1.1
IN		Larsen and Toubro Ltd F:LTO	23.9	21%	1.1
ES		Ferrovial SA MAD:FER	57.4	12%	4.8
NL		Ferrovial SE AEX:FER	59.2	12%	4.9
US		Comfort Systems USA Inc NYSE:FIX	37.6	29%	1.3
US		EMCOR Group Inc NYSE:EME	21.4	11%	1.9
DE	H	Hochtief AG XETRA:HOT	20.4	6%	3.4
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	11	44%	0.3

Mirait Holdings Corp
TSE:1417

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Mirait Holdings Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait Holdings Corp TSE:1417

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Mirait Holdings Corp Competitors

See Also

Company

Help

Tools

Stocks

Mirait Holdings Corp
TSE:1417

Competitors Multiples
Mirait Holdings Corp Competitors