DOUTOR NICHIRES Holdings Co Ltd
TSE:3087
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (5.7), the stock would be worth ¥2 612.73 (7% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.1 | ¥2 818 |
0%
|
| 3-Year Average | 5.7 | ¥2 612.73 |
-7%
|
| 5-Year Average | 7.1 | ¥3 252.13 |
+15%
|
| Industry Average | 11.3 | ¥5 177.1 |
+84%
|
| Country Average | 8.7 | ¥3 972.29 |
+41%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥93.9B
|
/ |
Mar 2026
¥14.8B
|
= |
|
|
¥93.9B
|
/ |
Mar 2026
¥15.4B
|
= |
|
|
¥93.9B
|
/ |
Mar 2027
¥16.6B
|
= |
|
|
¥93.9B
|
/ |
Mar 2028
¥17.4B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
D
|
DOUTOR NICHIRES Holdings Co Ltd
TSE:3087
|
118.4B JPY | 6.1 | 16.4 | |
| US |
|
McDonald's Corp
NYSE:MCD
|
213.7B USD | 20.4 | 25 | |
| US |
|
Starbucks Corp
NASDAQ:SBUX
|
113.4B USD | 23.5 | 82.8 | |
| UK |
|
Compass Group PLC
LSE:CPG
|
47B GBP | 13.2 | 0.3 | |
| US |
|
Chipotle Mexican Grill Inc
NYSE:CMG
|
45.8B USD | 19.2 | 29.8 | |
| US |
|
Yum! Brands Inc
NYSE:YUM
|
44.1B USD | 19.2 | 28.3 | |
| CA |
|
Restaurant Brands International Inc
NYSE:QSR
|
27.4B USD | 14.2 | 46.4 | |
| IN |
|
Eternal Ltd
NSE:ETERNAL
|
2.4T INR | 386.9 | 1 036 | |
| US |
|
Darden Restaurants Inc
NYSE:DRI
|
22.9B USD | 13.2 | 20.7 | |
| CN |
|
Yum China Holdings Inc
NYSE:YUMC
|
17.1B USD | 8.9 | 18.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
DOUTOR NICHIRES Holdings Co Ltd
Glance View
Doutor Nichires Holdings Co., Ltd. engages in the management, planning, and operation of its group company, which deals with the processing, roasting, and selling of coffee beans. The company is headquartered in Shibuya-Ku, Tokyo-To. The company went IPO on 2007-10-01. The firm operates in two business segments. The Japan Restaurant System Group segment is engaged in the operation of restaurant chains, the production and sale of bakery products and others. The Doutor Cafe Group segment operates coffee chains with directly managed stores and franchise systems, conducts the purchasing, roasting processing and sale of coffee beans and other businesses.
