Vector Inc
TSE:2656

Watchlist Manager
Vector Inc Logo
Vector Inc
TSE:2656
Watchlist
Price: 133 JPY Market Closed
Market Cap: ¥3.3B

Relative Value

The Relative Value of one Vector Inc stock under the Base Case scenario is 134.23 JPY. Compared to the current market price of 133 JPY, Vector Inc is Undervalued by 1%.

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
134.23 JPY
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Vector 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
Vector Inc
TSE:2656
71.9B JPY 1.1 12.4 4.7 5.3
FR
Publicis Groupe SA
PAR:PUB
19.2B EUR 1.2 11.4 6.5 8.6
US
Omnicom Group Inc
NYSE:OMC
22.2B USD 1.4 16.6 8.9 9.8
CN
Focus Media Information Technology Co Ltd
SZSE:002027
106.4B CNY 8.5 19.7 16.9 16.9
UK
Informa PLC
LSE:INF
10.8B GBP 2.9 153.9 11.3 17.5
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
78B CNY 1.2 -357.7 -361.3 -361.3
CN
Leo Group Co Ltd
SZSE:002131
68.9B CNY 3.5 140.9 576.5 576.5
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
721.8B JPY 0.5 -2.8 3.6 5.4
FR
JCDecaux SA
OTC:JCDXF
4.4B USD 1 15.6 4.7 13.7
P/E Multiple
Earnings Growth PEG
JP
Vector Inc
TSE:2656
Average P/E: 48.4
12.4
9%
1.4
FR
Publicis Groupe SA
PAR:PUB
11.4
9%
1.3
US
Omnicom Group Inc
NYSE:OMC
16.6
35%
0.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.7
9%
2.2
UK
Informa PLC
LSE:INF
153.9
43%
3.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -357.7 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
140.9
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -2.8 N/A N/A
FR
JCDecaux SA
OTC:JCDXF
15.6
7%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Vector Inc
TSE:2656
Average EV/EBITDA: 71.1
4.7
9%
0.5
FR
Publicis Groupe SA
PAR:PUB
6.5
3%
2.2
US
Omnicom Group Inc
NYSE:OMC
8.9
22%
0.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.9
16%
1.1
UK
Informa PLC
LSE:INF
11.3
11%
1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -361.3 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
576.5
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
3.6
4%
0.9
FR
JCDecaux SA
OTC:JCDXF
4.7
-12%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Vector Inc
TSE:2656
Average EV/EBIT: 73.4
5.3
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
8.6
5%
1.7
US
Omnicom Group Inc
NYSE:OMC
9.8
21%
0.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.9
9%
1.9
UK
Informa PLC
LSE:INF
17.5
22%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -361.3 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
576.5
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
5.4
N/A N/A
FR
JCDecaux SA
OTC:JCDXF
13.7
5%
2.7