D

Daidoh Ltd
TSE:3205

Watchlist Manager
Daidoh Ltd
TSE:3205
Watchlist
Price: 1 337 JPY 0.91%
Market Cap: ¥36B

Relative Value

The Relative Value of one Daidoh Ltd stock under the Base Case scenario is 832.42 JPY. Compared to the current market price of 1 337 JPY, Daidoh Ltd is Overvalued by 38%.

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
832.42 JPY
Overvaluation 38%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Daidoh 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
Daidoh Ltd
TSE:3205
36.5B JPY 1.3 -14.8 69.9 -138.7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
271.1B EUR 3.3 24.8 11.3 16.4
FR
Hermes International SCA
PAR:RMS
213.7B EUR 13.6 47.8 27.8 31.7
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
118.2B EUR 4.4 49.8 18.9 35.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
86.9B CHF 4.3 22.8 21.2 21.2
FR
Christian Dior SE
PAR:CDI
92.2B EUR 1.1 20.3 4.4 6.3
FR
Kering SA
PAR:KER
32.5B EUR 2.1 44.6 11.5 25.7
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 5.2 84.8 52.8 59
DE
Adidas AG
XETRA:ADS
25.9B EUR 1.1 21.3 9.1 14.6
CN
ANTA Sports Products Ltd
HKEX:2020
226B HKD 2.7 13.6 9.8 9.8
P/E Multiple
Earnings Growth PEG
JP
D
Daidoh Ltd
TSE:3205
Average P/E: 36.7
Negative Multiple: -14.8
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
24.8
4%
6.2
FR
Hermes International SCA
PAR:RMS
47.8
8%
6
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
49.8
22%
2.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.8
17%
1.3
FR
Christian Dior SE
PAR:CDI
20.3
N/A N/A
FR
Kering SA
PAR:KER
44.6
9%
5
IN
Titan Company Ltd
NSE:TITAN
84.8
29%
2.9
DE
Adidas AG
XETRA:ADS
21.3
44%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
13.6
3%
4.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
D
Daidoh Ltd
TSE:3205
Average EV/EBITDA: 23.7
69.9
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
11.3
0%
N/A
FR
Hermes International SCA
PAR:RMS
27.8
7%
4
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
18.9
10%
1.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
8%
2.6
FR
Christian Dior SE
PAR:CDI
4.4
N/A N/A
FR
Kering SA
PAR:KER
11.5
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
52.8
25%
2.1
DE
Adidas AG
XETRA:ADS
9.1
21%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.8
8%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
D
Daidoh Ltd
TSE:3205
Average EV/EBIT: 24.5
Negative Multiple: -138.7
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
16.4
4%
4.1
FR
Hermes International SCA
PAR:RMS
31.7
7%
4.5
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
35.8
18%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
10%
2.1
FR
Christian Dior SE
PAR:CDI
6.3
N/A N/A
FR
Kering SA
PAR:KER
25.7
1%
25.7
IN
Titan Company Ltd
NSE:TITAN
59
26%
2.3
DE
Adidas AG
XETRA:ADS
14.6
35%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.8
11%
0.9