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: 742.9 JPY 1.02% Market Closed
Market Cap: 250.3B JPY

Relative Value

The Relative Value of one Nihon M&A Center Holdings Inc stock under the Base Case scenario is 506.81 JPY. Compared to the current market price of 742.9 JPY, Nihon M&A Center Holdings Inc is Overvalued by 32%.

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
506.81 JPY
Overvaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
16
Median 3Y
5.3
Median 5Y
7.9
Industry
1.3
Forward
4.9
vs History
88
vs Industry
33
Median 3Y
21.5
Median 5Y
33.1
Industry
18.5
Forward
19
vs History
88
vs Industry
27
Median 3Y
22.4
Median 5Y
41.4
Industry
12.6
vs History
80
vs Industry
28
Median 3Y
18.7
Median 5Y
39.4
Industry
16.9
vs History
77
vs Industry
17
Median 3Y
5.3
Median 5Y
6.5
Industry
2.5
vs History
82
vs Industry
16
Median 3Y
4.6
Median 5Y
6.8
Industry
1.4
Forward
4.2
vs History
85
vs Industry
20
Median 3Y
8.3
Median 5Y
12
Industry
3.3
vs History
88
vs Industry
32
Median 3Y
12.4
Median 5Y
18.4
Industry
9.8
Forward
11.1
vs History
88
vs Industry
41
Median 3Y
12.6
Median 5Y
18.7
Industry
12.3
vs History
87
vs Industry
31
Median 3Y
19.4
Median 5Y
37.5
Industry
11.8
vs History
87
vs Industry
33
Median 3Y
19.7
Median 5Y
38.3
Industry
13.8
vs History
87
vs Industry
6
Median 3Y
10.1
Median 5Y
15.9
Industry
1.7

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
235.7B JPY 4.9 18.7 10.5 10.6
UK
Relx PLC
LSE:REL
57.9B GBP 6.1 30.2 21.2 21.7
CA
Thomson Reuters Corp
TSX:TRI
79.8B CAD 7.8 32.7 19.2 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.4
IE
Experian PLC
LSE:EXPN
31.6B GBP 5.3 31.2 160.4 227
US
Verisk Analytics Inc
NASDAQ:VRSK
31.1B USD 10.3 33.9 19.2 23.8
US
Equifax Inc
NYSE:EFX
27.3B USD 4.6 42.1 16.4 26.1
US
CoStar Group Inc
NASDAQ:CSGP
26.1B USD 8.3 1 255.9 179.3 -309.9
US
Leidos Holdings Inc
NYSE:LDOS
25B USD 1.4 18.1 12.3 14
NL
Wolters Kluwer NV
AEX:WKL
21.3B EUR 3.5 19 12.6 16.5
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.2 21.2 21.2
P/E Multiple
Earnings Growth PEG
JP
Nihon M&A Center Holdings Inc
TSE:2127
Average P/E: 140.7
18.7
13%
1.4
UK
Relx PLC
LSE:REL
30.2
14%
2.2
CA
Thomson Reuters Corp
TSX:TRI
32.7
1%
32.7
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
31.2
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.9
8%
4.2
US
Equifax Inc
NYSE:EFX
42.1
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 255.9
83%
15.1
US
Leidos Holdings Inc
NYSE:LDOS
18.1
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
19
11%
1.7
CH
SGS SA
SIX:SGSN
29.2
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nihon M&A Center Holdings Inc
TSE:2127
Average EV/EBITDA: 45.4
10.5
8%
1.3
UK
Relx PLC
LSE:REL
21.2
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.2
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.4
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.2
10%
1.9
US
Equifax Inc
NYSE:EFX
16.4
12%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
179.3
95%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
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: 42.9
10.6
N/A N/A
UK
Relx PLC
LSE:REL
21.7
11%
2
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.8
11%
2.2
US
Equifax Inc
NYSE:EFX
26.1
18%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -309.9
406%
N/A
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.5
9%
1.8
CH
SGS SA
SIX:SGSN
21.2
13%
1.6