Pepper Food Service Co Ltd
TSE:3053

Watchlist Manager
Pepper Food Service Co Ltd Logo
Pepper Food Service Co Ltd
TSE:3053
Watchlist
Price: 167 JPY -1.18% Market Closed
Market Cap: ¥10.3B

Relative Value

The Relative Value of one Pepper Food Service Co Ltd stock under the Base Case scenario is 144.2 JPY. Compared to the current market price of 167 JPY, Pepper Food Service Co Ltd is Overvalued by 14%.

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
144.2 JPY
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Pepper Food Service 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
Pepper Food Service Co Ltd
TSE:3053
10.3B JPY 0.7 -86.9 51.9 -292.9
US
McDonald's Corp
NYSE:MCD
225.8B USD 8.6 26.8 18.4 21.7
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
106.3B USD 2.8 57.1 21.9 32.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.8B USD 4.4 33.7 21.9 25.8
UK
Compass Group PLC
LSE:CPG
36.9B GBP 0.8 19.8 10.7 13.7
US
Yum! Brands Inc
NYSE:YUM
43.4B USD 5.4 30 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
30.7B USD 3.3 33.4 16 18
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 5.8 1 083.2 405.1 -392.1
US
Darden Restaurants Inc
NYSE:DRI
22.7B USD 1.8 20.6 13.6 18.6
CN
MIXUE Group
HKEX:2097
151.7B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Pepper Food Service Co Ltd
TSE:3053
Average P/E: 1 021.3
Negative Multiple: -86.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
26.8
8%
3.4
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
57.1
30%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.7
8%
4.2
UK
Compass Group PLC
LSE:CPG
19.8
18%
1.1
US
Yum! Brands Inc
NYSE:YUM
30
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
33.4
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 083.2
100%
10.8
US
Darden Restaurants Inc
NYSE:DRI
20.6
12%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Pepper Food Service Co Ltd
TSE:3053
Average EV/EBITDA: 436.4
51.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.4
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.9
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.9
8%
2.7
UK
Compass Group PLC
LSE:CPG
10.7
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
405.1
116%
3.5
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
Pepper Food Service Co Ltd
TSE:3053
Average EV/EBIT: 612.8
Negative Multiple: -292.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.7
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.7
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.8
7%
3.7
UK
Compass Group PLC
LSE:CPG
13.7
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -392.1 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