B

Banners Co Ltd
TSE:3011

Watchlist Manager
Banners Co Ltd
TSE:3011
Watchlist
Price: 154 JPY -0.65%
Market Cap: 2.4B JPY

Relative Value

3011 doesn't have a meaningful market cap.

The Relative Value of one Banners Co Ltd stock under the Base Case scenario is 262.14 JPY. Compared to the current market price of 154 JPY, Banners Co Ltd is Undervalued by 41%.

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
262.14 JPY
Undervaluation 41%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
51
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
vs History
65
vs Industry
49
Median 3Y
9.9
Median 5Y
11.1
Industry
17.1
vs History
26
vs Industry
51
Median 3Y
6.1
Median 5Y
6.1
Industry
8.5
vs History
0
vs Industry
2
Median 3Y
-9
Median 5Y
-9.4
Industry
17.6
vs History
4
vs Industry
61
Median 3Y
0.9
Median 5Y
0.8
Industry
1.7
vs History
77
vs Industry
36
Median 3Y
0.9
Median 5Y
1
Industry
0.7
vs History
76
vs Industry
28
Median 3Y
3.7
Median 5Y
4.1
Industry
2.3
vs History
71
vs Industry
36
Median 3Y
8.8
Median 5Y
10.3
Industry
8.5
vs History
66
vs Industry
34
Median 3Y
14
Median 5Y
18.2
Industry
13.1
vs History
36
vs Industry
35
Median 3Y
12.6
Median 5Y
13.2
Industry
10
vs History
36
vs Industry
22
Median 3Y
17.6
Median 5Y
17.4
Industry
14.2
vs History
11
vs Industry
67
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Banners 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
Banners Co Ltd
TSE:3011
2.4B JPY 0.4 9.6 8.1 12.6
US
Carvana Co
NYSE:CVNA
96.2B USD 5.3 152.9 49.5 57.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
77.6B USD 4.4 31.2 21.5 24.7
US
Autozone Inc
NYSE:AZO
55B USD 2.8 22.3 15.1 17.8
ZA
Motus Holdings Ltd
JSE:MTH
21.8B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.5 11 12.4
TW
Hotai Motor Co Ltd
TWSE:2207
300.2B TWD 1.2 16.4 22.9 51.8
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9 11 13.1
US
AutoNation Inc
NYSE:AN
7.9B USD 0.3 12 10 11.8
US
Murphy Usa Inc
NYSE:MUSA
8B USD 0.4 17.1 10.2 13.9
DE
AUTO1 Group SE
XETRA:AG1
6.5B EUR 0.8 82.8 38.9 60.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
B
Banners Co Ltd
TSE:3011
Average EV/EBITDA: 19.8
8.1
N/A N/A
US
Carvana Co
NYSE:CVNA
49.5
43%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.5
8%
2.7
US
Autozone Inc
NYSE:AZO
15.1
7%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11
1%
11
TW
Hotai Motor Co Ltd
TWSE:2207
22.9
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
AutoNation Inc
NYSE:AN
10
4%
2.5
US
Murphy Usa Inc
NYSE:MUSA
10.2
3%
3.4
DE
AUTO1 Group SE
XETRA:AG1
38.9
61%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
B
Banners Co Ltd
TSE:3011
Average EV/EBIT: 27.6
12.6
N/A N/A
US
Carvana Co
NYSE:CVNA
57.6
50%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
24.7
8%
3.1
US
Autozone Inc
NYSE:AZO
17.8
8%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.4
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
51.8
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.1
5%
2.6
US
AutoNation Inc
NYSE:AN
11.8
4%
2.9
US
Murphy Usa Inc
NYSE:MUSA
13.9
1%
13.9
DE
AUTO1 Group SE
XETRA:AG1
60.3
92%
0.7