Yakiniku Sakai Holdings Inc
TSE:2694

Watchlist Manager
Yakiniku Sakai Holdings Inc Logo
Yakiniku Sakai Holdings Inc
TSE:2694
Watchlist
Price: 72 JPY Market Closed
Market Cap: ¥17.3B

Relative Value

The Relative Value of one Yakiniku Sakai Holdings Inc stock under the Base Case scenario is 82.2 JPY. Compared to the current market price of 72 JPY, Yakiniku Sakai Holdings Inc is Undervalued by 12%.

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
82.2 JPY
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Yakiniku Sakai 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
Yakiniku Sakai Holdings Inc
TSE:2694
17B JPY 0.7 -23.4 24 63.5
US
McDonald's Corp
NYSE:MCD
227.1B USD 8.7 27.2 18.6 22
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
105.3B USD 2.8 77.8 22.2 33.3
UK
Compass Group PLC
LSE:CPG
36.9B GBP 0.8 19.8 10.6 13.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.5B USD 4.4 33.4 21.7 25.6
US
Yum! Brands Inc
NYSE:YUM
43.4B USD 5.4 30.3 19.5 20.9
CA
Restaurant Brands International Inc
NYSE:QSR
30.5B USD 3.3 33.2 15.9 17.9
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 6 1 106.6 412.6 -399.4
US
Darden Restaurants Inc
NYSE:DRI
23.2B USD 1.8 20.7 13.6 18.6
CN
MIXUE Group
HKEX:2097
147.7B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Yakiniku Sakai Holdings Inc
TSE:2694
Average P/E: 1 026.2
Negative Multiple: -23.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
27.2
8%
3.4
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
77.8
30%
2.6
UK
Compass Group PLC
LSE:CPG
19.8
18%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.4
8%
4.2
US
Yum! Brands Inc
NYSE:YUM
30.3
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
33.2
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 106.6
100%
11.1
US
Darden Restaurants Inc
NYSE:DRI
20.7
12%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yakiniku Sakai Holdings Inc
TSE:2694
Average EV/EBITDA: 434.4
24
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.6
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22.2
12%
1.8
UK
Compass Group PLC
LSE:CPG
10.6
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.7
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
19.5
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
15.9
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
412.6
116%
3.6
US
Darden Restaurants Inc
NYSE:DRI
13.6
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yakiniku Sakai Holdings Inc
TSE:2694
Average EV/EBIT: 551.8
63.5
N/A N/A
US
McDonald's Corp
NYSE:MCD
22
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
33.3
16%
2.1
UK
Compass Group PLC
LSE:CPG
13.6
13%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.6
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.9
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
17.9
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -399.4 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.6
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A