J

JDC Corp
TSE:1887

Watchlist Manager
JDC Corp
TSE:1887
Watchlist
Price: 553 JPY -0.72% Market Closed
Market Cap: 46.2B JPY

Relative Value

The Relative Value of one JDC Corp stock under the Base Case scenario is 502.7 JPY. Compared to the current market price of 553 JPY, JDC Corp is Overvalued by 9%.

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
502.7 JPY
Overvaluation 9%
Relative Value
Price
J
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
75
Median 3Y
0.3
Median 5Y
0.3
Industry
1
vs History
4
vs Industry
25
Median 3Y
9.3
Median 5Y
7.1
Industry
15.9
vs History
19
vs Industry
38
Median 3Y
6.7
Median 5Y
7
Industry
9.1
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-8.5
Industry
14.9
vs History
19
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
73
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2
vs History
46
vs Industry
47
Median 3Y
3.7
Median 5Y
3.1
Industry
5.6
vs History
14
vs Industry
23
Median 3Y
6.8
Median 5Y
4.8
Industry
10
vs History
14
vs Industry
9
Median 3Y
10.9
Median 5Y
6.2
Industry
12.8
vs History
23
vs Industry
36
Median 3Y
7
Median 5Y
6.9
Industry
10.5
vs History
vs Industry
22
Median 3Y
-7.9
Median 5Y
-6.5
Industry
13
vs History
87
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

Competitors Multiples
JDC 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
JDC Corp
TSE:1887
44.1B JPY 0.3 48.6 9.1 18.8
FR
Vinci SA
PAR:DG
67.7B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
63B USD 2.3 61.9 28.4 44.6
IN
Larsen & Toubro Ltd
NSE:LT
5.5T INR 2 33.8 21.3 25.1
IN
Larsen and Toubro Ltd
F:LTO
51.9B EUR 2 33.2 21 24.8
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.5 12.6 37.9 56.7
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.5 12.6 37.9 56.7
US
Comfort Systems USA Inc
NYSE:FIX
35.6B USD 4.3 42.5 27.9 31.4
DE
Hochtief AG
XETRA:HOT
26.7B EUR 0.7 31.3 13.7 20.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
214B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.9B USD 1.8 25.6 16.6 18.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
J
JDC Corp
TSE:1887
Average EV/EBITDA: 21
9.1
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
28.4
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.3
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21
18%
1.2
NL
Ferrovial SE
AEX:FER
37.9
9%
4.2
ES
Ferrovial SA
MAD:FER
37.9
9%
4.2
US
Comfort Systems USA Inc
NYSE:FIX
27.9
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
13.7
5%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.6
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
J
JDC Corp
TSE:1887
Average EV/EBIT: 28.8
18.8
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
44.6
23%
1.9
IN
Larsen & Toubro Ltd
NSE:LT
25.1
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.8
21%
1.2
NL
Ferrovial SE
AEX:FER
56.7
13%
4.4
ES
Ferrovial SA
MAD:FER
56.7
13%
4.4
US
Comfort Systems USA Inc
NYSE:FIX
31.4
26%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.2
6%
3.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
US
EMCOR Group Inc
NYSE:EME
18.5
11%
1.7