O

O' will Corp
TSE:3143

Watchlist Manager
O' will Corp
TSE:3143
Watchlist
Price: 702 JPY -0.43% Market Closed
Market Cap: ¥6.6B

Relative Value

The Relative Value of one O' will Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 702 JPY, O' will 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.

O' will Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
O' will 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
O' will Corp
TSE:3143
6.3B JPY 0.2 6.4 4.6 4.9
US
Sysco Corp
NYSE:SYY
39.4B USD 0.5 21.7 11.1 14.1
US
US Foods Holding Corp
NYSE:USFD
18.6B USD 0.5 33.5 14.2 19.6
US
Performance Food Group Co
NYSE:PFGC
14.6B USD 0.2 46.3 13.9 26.8
TH
CP Axtra PCL
SET:CPAXT
160.8B THB 0.3 16.6 8 15.2
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 6.2 9.1
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 13.3 5.7 9.1
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.6 35 14.6 22
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 12.9 10.3 10.3
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
US
United Natural Foods Inc
NYSE:UNFI
2.3B USD 0.1 -23.2 8.4 22.9
P/E Multiple
Earnings Growth PEG
JP
O
O' will Corp
TSE:3143
Average P/E: 21.7
6.4
N/A N/A
US
Sysco Corp
NYSE:SYY
21.7
13%
1.7
US
US Foods Holding Corp
NYSE:USFD
33.5
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
46.3
51%
0.9
TH
CP Axtra PCL
SET:CPAXT
16.6
19%
0.9
SG
O
Olam International Ltd
F:O5I
9.7
-59%
N/A
SG
Olam Group Ltd
SGX:VC2
13.3
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
35
23%
1.5
AU
Metcash Ltd
ASX:MTS
12.9
4%
3.2
DE
Metro AG
XETRA:B4B
Negative Multiple: -10.8 N/A N/A
US
United Natural Foods Inc
NYSE:UNFI
Negative Multiple: -23.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
O
O' will Corp
TSE:3143
Average EV/EBITDA: 9.1
4.6
N/A N/A
US
Sysco Corp
NYSE:SYY
11.1
4%
2.8
US
US Foods Holding Corp
NYSE:USFD
14.2
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.9
18%
0.8
TH
CP Axtra PCL
SET:CPAXT
8
9%
0.9
SG
O
Olam International Ltd
F:O5I
6.2
N/A N/A
SG
Olam Group Ltd
SGX:VC2
5.7
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.6
18%
0.8
AU
Metcash Ltd
ASX:MTS
10.3
18%
0.6
DE
Metro AG
XETRA:B4B
3.1
6%
0.5
US
United Natural Foods Inc
NYSE:UNFI
8.4
19%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
O
O' will Corp
TSE:3143
Average EV/EBIT: 15.7
4.9
N/A N/A
US
Sysco Corp
NYSE:SYY
14.1
4%
3.5
US
US Foods Holding Corp
NYSE:USFD
19.6
18%
1.1
US
Performance Food Group Co
NYSE:PFGC
26.8
32%
0.8
TH
CP Axtra PCL
SET:CPAXT
15.2
11%
1.4
SG
O
Olam International Ltd
F:O5I
9.1
N/A N/A
SG
Olam Group Ltd
SGX:VC2
9.1
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
22
17%
1.3
AU
Metcash Ltd
ASX:MTS
10.3
4%
2.6
DE
Metro AG
XETRA:B4B
18.6
26%
0.7
US
United Natural Foods Inc
NYSE:UNFI
22.9
40%
0.6