Super Value Co Ltd
TSE:3094

Watchlist Manager
Super Value Co Ltd Logo
Super Value Co Ltd
TSE:3094
Watchlist
Price: 792 JPY 0.13% Market Closed
Market Cap: 10B JPY

Relative Value

The Relative Value of one Super Value Co Ltd stock under the Base Case scenario is 1 221.49 JPY. Compared to the current market price of 792 JPY, Super Value Co Ltd is Undervalued by 35%.

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
1 221.49 JPY
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-5.6
Industry
17.1
vs History
vs Industry
56
Median 3Y
-10.6
Median 5Y
-8.3
Industry
8.5
vs History
vs Industry
43
Median 3Y
-5.3
Median 5Y
-4
Industry
17.6
vs History
7
vs Industry
12
Median 3Y
3
Median 5Y
2.7
Industry
1.7
vs History
50
vs Industry
82
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
vs History
46
vs Industry
76
Median 3Y
0.8
Median 5Y
0.8
Industry
2.3
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-7.3
Industry
8.5
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-6.1
Industry
13.1
vs History
vs Industry
62
Median 3Y
-12.4
Median 5Y
-9.2
Industry
10
vs History
vs Industry
45
Median 3Y
-7.2
Median 5Y
-5.8
Industry
14.2
vs History
4
vs Industry
25
Median 3Y
1.4
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Super Value 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
Super Value Co Ltd
TSE:3094
10B JPY 0.2 -5.7 -11.3 -6.1
ZA
Shoprite Holdings Ltd
JSE:SHP
150.5B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
73.3B CAD 1.2 29.6 12.3 20.1
CA
Alimentation Couche-Tard Inc
TSX:ATD
68.8B CAD 0.7 19.1 10.1 16.1
UK
Tesco PLC
LSE:TSCO
30.7B GBP 0.4 20.1 8 12.7
US
Kroger Co
NYSE:KR
39.6B USD 0.3 51.3 10.5 33.3
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31B EUR 0.3 16.7 6.8 15.7
JP
Seven & i Holdings Co Ltd
TSE:3382
5.6T JPY 0.5 22.9 8.1 18.5
CA
George Weston Ltd
TSX:WN
36.7B CAD 0.6 24.7 7.1 10.5
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 3.7 87.2 50.9 64
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Super Value Co Ltd
TSE:3094
Average P/E: 34
Negative Multiple: -5.7
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
14%
N/A
CA
Loblaw Companies Ltd
TSX:L
29.6
17%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
19.1
11%
1.7
UK
Tesco PLC
LSE:TSCO
20.1
11%
1.8
US
Kroger Co
NYSE:KR
51.3
13%
3.9
NL
Koninklijke Ahold Delhaize NV
AEX:AD
16.7
16%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
22.9
24%
1
CA
George Weston Ltd
TSX:WN
24.7
18%
1.4
IN
Avenue Supermarts Ltd
NSE:DMART
87.2
19%
4.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Super Value Co Ltd
TSE:3094
Average EV/EBITDA: 14.2
Negative Multiple: -11.3
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.3
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.1
7%
1.4
UK
Tesco PLC
LSE:TSCO
8
3%
2.7
US
Kroger Co
NYSE:KR
10.5
7%
1.5
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.8
6%
1.1
JP
Seven & i Holdings Co Ltd
TSE:3382
8.1
-2%
N/A
CA
George Weston Ltd
TSX:WN
7.1
6%
1.2
IN
Avenue Supermarts Ltd
NSE:DMART
50.9
19%
2.7
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Super Value Co Ltd
TSE:3094
Average EV/EBIT: 23.9
Negative Multiple: -6.1
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.1
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
8%
2
UK
Tesco PLC
LSE:TSCO
12.7
3%
4.2
US
Kroger Co
NYSE:KR
33.3
10%
3.3
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.7
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.5
-4%
N/A
CA
George Weston Ltd
TSX:WN
10.5
14%
0.8
IN
Avenue Supermarts Ltd
NSE:DMART
64
20%
3.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A