Yokorei Co Ltd
TSE:2874

Watchlist Manager
Yokorei Co Ltd Logo
Yokorei Co Ltd
TSE:2874
Watchlist
Price: 1 225 JPY -0.08% Market Closed
Market Cap: ¥72.6B

Relative Value

The Relative Value of one Yokorei Co Ltd stock under the Base Case scenario is 1 570.97 JPY. Compared to the current market price of 1 225 JPY, Yokorei Co Ltd is Undervalued by 22%.

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
1 570.97 JPY
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Yokorei Co Ltd 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
Yokorei Co Ltd
TSE:2874
72.3B JPY 0.6 36.5 12.9 38.1
US
Sysco Corp
NYSE:SYY
36.5B USD 0.4 20.1 10.5 13.3
US
US Foods Holding Corp
NYSE:USFD
18.3B USD 0.5 32.9 14 19.4
US
Performance Food Group Co
NYSE:PFGC
14.5B USD 0.2 44.6 13.6 26.1
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 6.2 9.1
TH
CP Axtra PCL
SET:CPAXT
156.6B THB 0.3 16.2 7.9 14.9
SG
Olam Group Ltd
SGX:VC2
3.5B SGD 0.1 13.6 5.7 9.2
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.6 34.6 14.5 21.8
AU
Metcash Ltd
ASX:MTS
3.6B AUD 0.2 12.9 10.2 10.2
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
US
United Natural Foods Inc
NYSE:UNFI
2.1B USD 0.1 -20.9 8 21.6
P/E Multiple
Earnings Growth PEG
JP
Yokorei Co Ltd
TSE:2874
Average P/E: 24.6
36.5
23%
1.6
US
Sysco Corp
NYSE:SYY
20.1
13%
1.5
US
US Foods Holding Corp
NYSE:USFD
32.9
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
44.6
51%
0.9
SG
O
Olam International Ltd
F:O5I
9.7
-59%
N/A
TH
CP Axtra PCL
SET:CPAXT
16.2
19%
0.9
SG
Olam Group Ltd
SGX:VC2
13.6
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
34.6
23%
1.5
AU
Metcash Ltd
ASX:MTS
12.9
4%
3.2
DE
Metro AG
XETRA:B4B
Negative Multiple: -10.8 N/A N/A
US
United Natural Foods Inc
NYSE:UNFI
Negative Multiple: -20.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yokorei Co Ltd
TSE:2874
Average EV/EBITDA: 9.7
12.9
N/A N/A
US
Sysco Corp
NYSE:SYY
10.5
4%
2.6
US
US Foods Holding Corp
NYSE:USFD
14
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.6
18%
0.8
SG
O
Olam International Ltd
F:O5I
6.2
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
7.9
9%
0.9
SG
Olam Group Ltd
SGX:VC2
5.7
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.5
18%
0.8
AU
Metcash Ltd
ASX:MTS
10.2
18%
0.6
DE
Metro AG
XETRA:B4B
3.1
6%
0.5
US
United Natural Foods Inc
NYSE:UNFI
8
19%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yokorei Co Ltd
TSE:2874
Average EV/EBIT: 18.4
38.1
N/A N/A
US
Sysco Corp
NYSE:SYY
13.3
4%
3.3
US
US Foods Holding Corp
NYSE:USFD
19.4
18%
1.1
US
Performance Food Group Co
NYSE:PFGC
26.1
32%
0.8
SG
O
Olam International Ltd
F:O5I
9.1
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
14.9
11%
1.4
SG
Olam Group Ltd
SGX:VC2
9.2
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
21.8
17%
1.3
AU
Metcash Ltd
ASX:MTS
10.2
4%
2.6
DE
Metro AG
XETRA:B4B
18.6
26%
0.7
US
United Natural Foods Inc
NYSE:UNFI
21.6
40%
0.5