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 3 235 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
20.3B JPY 0.6 -53.4 12.6 22.7
US
McDonald's Corp
NYSE:MCD
220.2B USD 8.4 26.2 18 21.2
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
111B USD 3 59.8 22.8 34.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
54.2B USD 4.6 35.3 22.9 27
UK
Compass Group PLC
LSE:CPG
38B GBP 0.8 20.2 11 14
US
Yum! Brands Inc
NYSE:YUM
42.5B USD 5.3 29.4 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.7 16.1 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR 5.5 1 019 380.4 -368.2
US
Darden Restaurants Inc
NYSE:DRI
23.8B USD 1.9 21.2 13.9 19
CN
MIXUE Group
HKEX:2097
169.4B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
WDI Corp
TSE:3068
Average P/E: 1 014.6
Negative Multiple: -53.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
26.2
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
59.8
30%
2
US
Chipotle Mexican Grill Inc
NYSE:CMG
35.3
8%
4.4
UK
Compass Group PLC
LSE:CPG
20.2
18%
1.1
US
Yum! Brands Inc
NYSE:YUM
29.4
12%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
33.7
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 019
100%
10.2
US
Darden Restaurants Inc
NYSE:DRI
21.2
12%
1.8
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: 430.2
12.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22.8
13%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.9
8%
2.9
UK
Compass Group PLC
LSE:CPG
11
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
380.4
116%
3.3
US
Darden Restaurants Inc
NYSE:DRI
13.9
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: 547.5
22.7
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.2
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
34.1
18%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
27
7%
3.9
UK
Compass Group PLC
LSE:CPG
14
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -368.2 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A