Kurashiru Inc
TSE:299A

Watchlist Manager
Kurashiru Inc Logo
Kurashiru Inc
TSE:299A
Watchlist
Price: 1 165 JPY 0.34% Market Closed
Market Cap: 49.1B JPY

Relative Value

The Relative Value of one 299A stock under the Base Case scenario is 1 334.86 JPY. Compared to the current market price of 1 165 JPY, Kurashiru Inc is Undervalued by 13%.

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.

299A Relative Value
Base Case
1 334.86 JPY
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
Median 3Y
3.2
Median 5Y
3.2
Industry
1.5
Forward
2.8
vs History
33
vs Industry
Median 3Y
24.5
Median 5Y
24.5
Industry
17.1
Forward
20
vs History
33
vs Industry
Median 3Y
19.9
Median 5Y
19.9
Industry
11.1
vs History
33
vs Industry
Median 3Y
20.7
Median 5Y
20.7
Industry
15.4
vs History
33
vs Industry
Median 3Y
4.2
Median 5Y
4.2
Industry
1.8
vs History
33
vs Industry
Median 3Y
2.6
Median 5Y
2.6
Industry
1.6
Forward
2.2
vs History
33
vs Industry
Median 3Y
5.4
Median 5Y
5.4
Industry
3.5
vs History
33
vs Industry
Median 3Y
12.3
Median 5Y
12.3
Industry
8.7
Forward
10.4
vs History
33
vs Industry
Median 3Y
13.2
Median 5Y
13.2
Industry
12.3
vs History
33
vs Industry
Median 3Y
15.8
Median 5Y
15.8
Industry
10.3
vs History
33
vs Industry
Median 3Y
16.4
Median 5Y
16.4
Industry
12.5
vs History
33
vs Industry
Median 3Y
8.6
Median 5Y
8.6
Industry
1.5

Multiples Across Competitors

299A Competitors Multiples
Kurashiru 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
Kurashiru Inc
TSE:299A
48.9B JPY 3.2 24.5 12.3 13.2
US
Omnicom Group Inc
NYSE:OMC
25.3B USD 1.6 19 10.1 11.1
FR
Publicis Groupe SA
PAR:PUB
21.6B EUR 1.3 12.6 7.2 9.5
UK
Informa PLC
LSE:INF
11.6B GBP 3 159.2 11.8 18.3
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.3B CNY 8.5 19.8 17 17
CN
Leo Group Co Ltd
SZSE:002131
67.5B CNY 3.4 138.1 572.1 572.1
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
57.6B CNY 0.9 -264.2 -264.8 -264.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
US
NIQ Global Intelligence PLC
NYSE:NIQ
5.2B USD 0 0 0 0
JP
Dentsu Group Inc
TSE:4324
806.8B JPY 0.6 -3.2 4 5.9
P/E Multiple
Earnings Growth PEG
JP
Kurashiru Inc
TSE:299A
Average P/E: 55.7
24.5
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
19
34%
0.6
FR
Publicis Groupe SA
PAR:PUB
12.6
9%
1.4
UK
Informa PLC
LSE:INF
159.2
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.8
9%
2.2
CN
Leo Group Co Ltd
SZSE:002131
138.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.2 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kurashiru Inc
TSE:299A
Average EV/EBITDA: 80.1
12.3
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
10.1
16%
0.6
FR
Publicis Groupe SA
PAR:PUB
7.2
3%
2.4
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17
16%
1.1
CN
Leo Group Co Ltd
SZSE:002131
572.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
JP
Dentsu Group Inc
TSE:4324
4
4%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kurashiru Inc
TSE:299A
Average EV/EBIT: 81.8
13.2
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
11.1
17%
0.7
FR
Publicis Groupe SA
PAR:PUB
9.5
5%
1.9
UK
Informa PLC
LSE:INF
18.3
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17
9%
1.9
CN
Leo Group Co Ltd
SZSE:002131
572.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A
JP
Dentsu Group Inc
TSE:4324
5.9
N/A N/A