Chimney Co Ltd
TSE:3178

Watchlist Manager
Chimney Co Ltd Logo
Chimney Co Ltd
TSE:3178
Watchlist
Price: 1 278 JPY -0.78% Market Closed
Market Cap: ¥24.7B

Relative Value

The Relative Value of one Chimney Co Ltd stock under the Base Case scenario is 1 342.07 JPY. Compared to the current market price of 1 278 JPY, Chimney Co Ltd is Undervalued by 5%.

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
1 342.07 JPY
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Chimney 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
Chimney Co Ltd
TSE:3178
24.7B JPY 0.9 24.6 15.6 34.4
US
McDonald's Corp
NYSE:MCD
222.9B USD 8.5 26.5 18.2 21.5
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
109.5B USD 2.9 58.6 22.4 33.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
52.2B USD 4.4 34 22.1 26.1
UK
Compass Group PLC
LSE:CPG
37.9B GBP 0.8 19.9 10.8 13.8
US
Yum! Brands Inc
NYSE:YUM
42.5B USD 5.3 29.4 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
30.5B USD 3.3 33.5 16 18
IN
Eternal Ltd
NSE:ETERNAL
2.3T INR 5.4 998.7 372.7 -360.7
US
Darden Restaurants Inc
NYSE:DRI
22.6B USD 1.8 20.2 13.3 18.2
CN
MIXUE Group
HKEX:2097
169.8B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Chimney Co Ltd
TSE:3178
Average EV/EBITDA: 429.6
15.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.2
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22.4
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.1
8%
2.8
UK
Compass Group PLC
LSE:CPG
10.8
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
372.7
116%
3.2
US
Darden Restaurants Inc
NYSE:DRI
13.3
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Chimney Co Ltd
TSE:3178
Average EV/EBIT: 548.5
34.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.5
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
33.5
18%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.1
7%
3.7
UK
Compass Group PLC
LSE:CPG
13.8
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -360.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.2
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A