First Time Loading...
T

Tea Life Co Ltd
TSE:3172

Watchlist Manager
Tea Life Co Ltd
TSE:3172
Watchlist
Price: 1 410 JPY 0.21% Market Closed
Updated: May 7, 2024
Section:
 

Relative Value

The Relative Value of one Tea Life Co Ltd stock under the Base Case scenario is 1 142.9 JPY. Compared to the current market price of 1 410 JPY, Tea Life Co Ltd is Overvalued by 19%.

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
1 142.9 JPY
Overvaluation 19%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
28
vs Industry
50
Median 3Y
0.5
Median 5Y
0.4
Industry
0.6
More Details
13
P/E
P/E
Price to Earnings
13
vs History
11
vs Industry
40
Median 3Y
10.1
Median 5Y
10.3
Industry
16.4
More Details
9.6
P/OCF
P/OCF
Price to OCF
9.6
vs History
23
vs Industry
30
Median 3Y
8.5
Median 5Y
8
Industry
8
More Details
17
P/FCFE
P/FCFE
Price to FCFE
17
vs History
25
vs Industry
25
Median 3Y
13.8
Median 5Y
11.7
Industry
15.7
More Details
1
P/B
P/B
Price to Book Value
1
vs History
39
vs Industry
59
Median 3Y
1
Median 5Y
1
Industry
1.6
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
42
vs Industry
68
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
More Details
0.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.9
vs History
4
vs Industry
73
Median 3Y
0.8
Median 5Y
0.8
Industry
2.2
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
19
vs Industry
54
Median 3Y
4.3
Median 5Y
4.5
Industry
8.4
More Details
6.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
6.1
vs History
19
vs Industry
54
Median 3Y
5
Median 5Y
5.4
Industry
12.7
More Details
6.5
EV/OCF
EV/OCF
Enterprise Value to OCF
6.5
vs History
30
vs Industry
46
Median 3Y
5.6
Median 5Y
5.5
Industry
9.1
More Details
7.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
7.7
vs History
34
vs Industry
44
Median 3Y
6.2
Median 5Y
6.1
Industry
12.6
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
31
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Tea Life Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Tea Life Co Ltd
TSE:3172
6B JPY 0.5 13 5 6.1
US
Amazon.com Inc
NASDAQ:AMZN
2T USD 3.3 52.3 20.3 41.3
ZA
Naspers Ltd
JSE:NPN
768B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.9B USD 1.5 14.3 7.7 7.7
CN
Pinduoduo Inc
NASDAQ:PDD
183.2B USD 5.3 22 18.6 18.9
NL
Prosus NV
AEX:PRX
84.6B EUR 17.4 8.3 -234 -234
AR
Mercadolibre Inc
NASDAQ:MELI
85.2B USD 5.4 75.4 32.3 41.4
CN
Meituan
HKEX:3690
650.8B HKD 2.2 43.3 48.4 48.4
UY
MercadoLibre Inc
BMV:MELIN
1.4T MXN 5.2 73.1 31.3 40.1
US
DoorDash Inc
NYSE:DASH
47B USD 5.2 -111.9 720.4 -90.6
P/E Multiple
Earnings Growth
JP
T
Tea Life Co Ltd
TSE:3172
Average P/E: 37.7
13
N/A
US
Amazon.com Inc
NASDAQ:AMZN
52.3
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.3
144%
CN
Pinduoduo Inc
NASDAQ:PDD
22
141%
NL
Prosus NV
AEX:PRX
8.3
-13%
AR
Mercadolibre Inc
NASDAQ:MELI
75.4
221%
CN
Meituan
HKEX:3690
43.3
288%
UY
MercadoLibre Inc
BMV:MELIN
73.1
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -111.9 N/A
EV/EBITDA Multiple
EBITDA Growth
JP
T
Tea Life Co Ltd
TSE:3172
Average EV/EBITDA: 110.5
5
N/A
US
Amazon.com Inc
NASDAQ:AMZN
20.3
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.7
44%
CN
Pinduoduo Inc
NASDAQ:PDD
18.6
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.3
127%
CN
Meituan
HKEX:3690
48.4
606%
UY
MercadoLibre Inc
BMV:MELIN
31.3
127%
US
DoorDash Inc
NYSE:DASH
720.4
N/A
EV/EBIT Multiple
EBIT Growth
JP
T
Tea Life Co Ltd
TSE:3172
Average EV/EBIT: 29.1
6.1
N/A
US
Amazon.com Inc
NASDAQ:AMZN
41.3
155%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.7
68%
CN
Pinduoduo Inc
NASDAQ:PDD
18.9
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
41.4
158%
CN
Meituan
HKEX:3690
48.4
472%
UY
MercadoLibre Inc
BMV:MELIN
40.1
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -90.6 N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.