Nextage Co Ltd
TSE:3186

Watchlist Manager
Nextage Co Ltd Logo
Nextage Co Ltd
TSE:3186
Watchlist
Price: 2 655 JPY 0.72% Market Closed
Market Cap: 212.8B JPY

Relative Value

The Relative Value of one Nextage Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 655 JPY, Nextage Co Ltd 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.

Nextage Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
68
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
Forward
0.3
vs History
4
vs Industry
31
Median 3Y
17.5
Median 5Y
17.9
Industry
17
Forward
17.5
vs History
vs Industry
5
Median 3Y
6.5
Median 5Y
6.7
Industry
8.6
vs History
vs Industry
33
Median 3Y
9.1
Median 5Y
-18
Industry
17.3
vs History
68
vs Industry
36
Median 3Y
2.8
Median 5Y
3.3
Industry
1.7
vs History
76
vs Industry
63
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.4
vs History
71
vs Industry
45
Median 3Y
2.5
Median 5Y
3
Industry
2.3
vs History
39
vs Industry
27
Median 3Y
11.7
Median 5Y
11.5
Industry
8.5
Forward
11.1
vs History
23
vs Industry
27
Median 3Y
15.3
Median 5Y
15.1
Industry
13.2
Forward
15.2
vs History
vs Industry
4
Median 3Y
8
Median 5Y
8.1
Industry
10.1
vs History
vs Industry
25
Median 3Y
-17.8
Median 5Y
-17.2
Industry
14.4
vs History
73
vs Industry
39
Median 3Y
1.5
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Nextage 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
Nextage Co Ltd
TSE:3186
207.5B JPY 0.3 23.1 11.9 16.9
US
Carvana Co
NYSE:CVNA
86.9B USD 4.8 138.1 44.9 52.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
83.7B USD 4.8 33.7 23.1 26.5
US
Autozone Inc
NYSE:AZO
63.7B USD 3.4 25.5 17.1 20
ZA
Motus Holdings Ltd
JSE:MTH
20.2B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.5 11 12.4
TW
Hotai Motor Co Ltd
TWSE:2207
327.5B TWD 1.3 17.9 23.9 54.2
US
AutoNation Inc
NYSE:AN
8B USD 0.3 12 10 11.8
US
Lithia Motors Inc
NYSE:LAD
8B USD 0.2 8.9 10.9 13
US
Murphy Usa Inc
NYSE:MUSA
7.4B USD 0.4 15.6 9.5 13
ZA
Super Group Ltd
JSE:SPG
7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Nextage Co Ltd
TSE:3186
Average P/E: 31.8
23.1
28%
0.8
US
Carvana Co
NYSE:CVNA
138.1
117%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
33.7
10%
3.4
US
Autozone Inc
NYSE:AZO
25.5
11%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
17%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.5
2%
5.8
TW
Hotai Motor Co Ltd
TWSE:2207
17.9
N/A N/A
US
AutoNation Inc
NYSE:AN
12
8%
1.5
US
Lithia Motors Inc
NYSE:LAD
8.9
9%
1
US
Murphy Usa Inc
NYSE:MUSA
15.6
3%
5.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nextage Co Ltd
TSE:3186
Average EV/EBITDA: 18
11.9
16%
0.7
US
Carvana Co
NYSE:CVNA
44.9
42%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.1
8%
2.9
US
Autozone Inc
NYSE:AZO
17.1
8%
2.1
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11
2%
5.5
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
AutoNation Inc
NYSE:AN
10
4%
2.5
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
Murphy Usa Inc
NYSE:MUSA
9.5
3%
3.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nextage Co Ltd
TSE:3186
Average EV/EBIT: 24.4
16.9
18%
0.9
US
Carvana Co
NYSE:CVNA
52.2
49%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
26.5
8%
3.3
US
Autozone Inc
NYSE:AZO
20
9%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.4
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54.2
N/A N/A
US
AutoNation Inc
NYSE:AN
11.8
4%
2.9
US
Lithia Motors Inc
NYSE:LAD
13
5%
2.6
US
Murphy Usa Inc
NYSE:MUSA
13
1%
13
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A