Nextage Co Ltd
TSE:3186

Watchlist Manager
Nextage Co Ltd Logo
Nextage Co Ltd
TSE:3186
Watchlist
Price: 3 255 JPY -3.27% Market Closed
Market Cap: ¥260.9B

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 3 255 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

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
254.7B JPY 0.4 19.9 11.9 15.9
US
Carvana Co
NYSE:CVNA
82.8B USD 4.5 130.1 42.3 49.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
85.5B USD 4.9 34.4 23.6 27.1
US
Autozone Inc
NYSE:AZO
62.6B USD 3.2 25.4 17 20
US
Penske Automotive Group Inc
NYSE:PAG
10.6B USD 0.3 11.2 10.8 12.2
TW
Hotai Motor Co Ltd
TWSE:2207
301.9B TWD 1.2 16.6 22.2 51.1
US
Murphy Usa Inc
NYSE:MUSA
7.9B USD 0.4 16.8 10 13.8
US
Lithia Motors Inc
NYSE:LAD
8B USD 0.2 8.9 10.9 13
US
AutoNation Inc
NYSE:AN
7.9B USD 0.3 12 10 11.8
DE
AUTO1 Group SE
XETRA:AG1
6.5B EUR 0.8 81.2 38.4 59.5
US
Carmax Inc
NYSE:KMX
6.7B USD 0.3 14.6 49.5 166.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nextage Co Ltd
TSE:3186
Average EV/EBITDA: 22.4
11.9
4%
3
US
Carvana Co
NYSE:CVNA
42.3
44%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.6
8%
2.9
US
Autozone Inc
NYSE:AZO
17
8%
2.1
US
Penske Automotive Group Inc
NYSE:PAG
10.8
2%
5.4
TW
Hotai Motor Co Ltd
TWSE:2207
22.2
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
10
3%
3.3
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
AutoNation Inc
NYSE:AN
10
4%
2.5
DE
AUTO1 Group SE
XETRA:AG1
38.4
61%
0.6
US
Carmax Inc
NYSE:KMX
49.5
26%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nextage Co Ltd
TSE:3186
Average EV/EBIT: 40
15.9
N/A N/A
US
Carvana Co
NYSE:CVNA
49.3
51%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
27.1
8%
3.4
US
Autozone Inc
NYSE:AZO
20
8%
2.5
US
Penske Automotive Group Inc
NYSE:PAG
12.2
1%
12.2
TW
Hotai Motor Co Ltd
TWSE:2207
51.1
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
13.8
1%
13.8
US
Lithia Motors Inc
NYSE:LAD
13
5%
2.6
US
AutoNation Inc
NYSE:AN
11.8
3%
3.9
DE
AUTO1 Group SE
XETRA:AG1
59.5
92%
0.6
US
Carmax Inc
NYSE:KMX
166.1
48%
3.5