Nihon M&A Center Holdings Inc
TSE:2127

Watchlist Manager
Nihon M&A Center Holdings Inc Logo
Nihon M&A Center Holdings Inc
TSE:2127
Watchlist
Price: 717.6 JPY -1.36%
Market Cap: ¥241.8B

Relative Value

The Relative Value of one Nihon M&A Center Holdings Inc stock under the Base Case scenario is 514.31 JPY. Compared to the current market price of 717.6 JPY, Nihon M&A Center Holdings Inc is Overvalued by 28%.

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
514.31 JPY
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Nihon M&A Center Holdings Inc 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
Nihon M&A Center Holdings Inc
TSE:2127
227.7B JPY 4.7 17.9 10.1 10.2
UK
Relx PLC
LSE:REL
53B GBP 5.5 27.2 19.4 19.9
CA
Thomson Reuters Corp
TSX:TRI
74.6B CAD 7.4 31.1 13.1 18.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 31.2 46.7
IE
Experian PLC
LSE:EXPN
27.5B GBP 4.5 26.3 19.4 27.4
US
Verisk Analytics Inc
NASDAQ:VRSK
30.4B USD 10 33 18.8 23.3
US
CoStar Group Inc
NASDAQ:CSGP
27.9B USD 9.1 1 373.1 192.1 -332.2
US
Equifax Inc
NYSE:EFX
25.7B USD 4.3 39 15.5 24.8
US
Leidos Holdings Inc
NYSE:LDOS
24.4B USD 1.4 17.4 12 13.8
NL
Wolters Kluwer NV
AEX:WKL
19.6B EUR 3.2 17.2 11.5 15.2
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.1 21.2 21.2
P/E Multiple
Earnings Growth PEG
JP
Nihon M&A Center Holdings Inc
TSE:2127
Average P/E: 149.8
17.9
13%
1.4
UK
Relx PLC
LSE:REL
27.2
14%
1.9
CA
Thomson Reuters Corp
TSX:TRI
31.1
1%
31.1
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
26.3
21%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
33
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 373.1
80%
17.2
US
Equifax Inc
NYSE:EFX
39
30%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
17.4
10%
1.7
NL
Wolters Kluwer NV
AEX:WKL
17.2
11%
1.6
CH
SGS SA
SIX:SGSN
29.1
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nihon M&A Center Holdings Inc
TSE:2127
Average EV/EBITDA: 33.1
10.1
8%
1.3
UK
Relx PLC
LSE:REL
19.4
16%
1.2
CA
Thomson Reuters Corp
TSX:TRI
13.1
7%
1.9
UK
I
IHS Markit Ltd
F:0M3
31.2
N/A N/A
IE
Experian PLC
LSE:EXPN
19.4
10%
1.9
US
Verisk Analytics Inc
NASDAQ:VRSK
18.8
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
192.1
92%
2.1
US
Equifax Inc
NYSE:EFX
15.5
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12
6%
2
NL
Wolters Kluwer NV
AEX:WKL
11.5
7%
1.6
CH
SGS SA
SIX:SGSN
21.2
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nihon M&A Center Holdings Inc
TSE:2127
Average EV/EBIT: 22.1
10.2
N/A N/A
UK
Relx PLC
LSE:REL
19.9
11%
1.8
CA
Thomson Reuters Corp
TSX:TRI
18.6
10%
1.9
UK
I
IHS Markit Ltd
F:0M3
46.7
N/A N/A
IE
Experian PLC
LSE:EXPN
27.4
14%
2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.3
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -332.2
403%
N/A
US
Equifax Inc
NYSE:EFX
24.8
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
13.8
8%
1.7
NL
Wolters Kluwer NV
AEX:WKL
15.2
9%
1.7
CH
SGS SA
SIX:SGSN
21.2
13%
1.6