WDI Corp
TSE:3068

Watchlist Manager
WDI Corp Logo
WDI Corp
TSE:3068
Watchlist
Price: 3 200 JPY -0.16%
Market Cap: ¥20.3B

Relative Value

The Relative Value of one WDI Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 200 JPY, WDI Corp is hidden .

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.

WDI Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
WDI Corp 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
WDI Corp
TSE:3068
20B JPY 0.6 -52.9 12.5 22.5
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
106.5B USD 2.8 77.8 22.2 33.3
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 20 10.9 13.9
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 1 078.1 403.1 -390.2
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
WDI Corp
TSE:3068
Average P/E: 1 023
Negative Multiple: -52.9
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
77.8
30%
2.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.7
8%
4.2
UK
Compass Group PLC
LSE:CPG
20
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
1 078.1
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
WDI Corp
TSE:3068
Average EV/EBITDA: 432.3
12.5
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
22.2
12%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.9
8%
2.7
UK
Compass Group PLC
LSE:CPG
10.9
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
403.1
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
WDI Corp
TSE:3068
Average EV/EBIT: 547.3
22.5
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
33.3
16%
2.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.8
7%
3.7
UK
Compass Group PLC
LSE:CPG
13.9
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: -390.2 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