Obayashi Corp
TSE:1802

Watchlist Manager
Obayashi Corp Logo
Obayashi Corp
TSE:1802
Watchlist
Price: 3 626 JPY 0.44% Market Closed
Market Cap: ¥2.6T

Relative Value

The Relative Value of one Obayashi Corp stock under the Base Case scenario is 2 314.32 JPY. Compared to the current market price of 3 626 JPY, Obayashi Corp is Overvalued by 36%.

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
2 314.32 JPY
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Obayashi 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
Obayashi Corp
TSE:1802
2.5T JPY 1 15 11.4 13.6
FR
Vinci SA
PAR:DG
65.8B EUR 0.9 13.8 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
69.9B USD 2.6 68.7 31.3 49.1
IN
Larsen & Toubro Ltd
NSE:LT
5.1T INR 1.9 31.4 19.9 23.5
IN
Larsen and Toubro Ltd
F:LTO
47B EUR 1.9 30.9 2 108 2 489.3
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.5 12.6 38.9 58.2
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.5 12.7 39 58.3
US
Comfort Systems USA Inc
NYSE:FIX
39.6B USD 4.8 47.2 31 34.9
DE
Hochtief AG
XETRA:HOT
27.4B EUR 0.7 32.2 14 20.7
US
EMCOR Group Inc
NYSE:EME
31.1B USD 1.9 27.5 17.9 19.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
209.1B CNY 0.1 4.8 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Obayashi Corp
TSE:1802
Average EV/EBITDA: 211.7
11.4
9%
1.3
FR
Vinci SA
PAR:DG
6.5
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.3
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
19.9
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 108
18%
117.1
NL
Ferrovial SE
AEX:FER
38.9
9%
4.3
ES
Ferrovial SA
MAD:FER
39
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
31
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
14
5%
2.8
US
EMCOR Group Inc
NYSE:EME
17.9
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Obayashi Corp
TSE:1802
Average EV/EBIT: 253.4
13.6
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
49.1
24%
2
IN
Larsen & Toubro Ltd
NSE:LT
23.5
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 489.3
21%
118.5
NL
Ferrovial SE
AEX:FER
58.2
12%
4.8
ES
Ferrovial SA
MAD:FER
58.3
12%
4.9
US
Comfort Systems USA Inc
NYSE:FIX
34.9
29%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.7
6%
3.5
US
EMCOR Group Inc
NYSE:EME
19.9
11%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5