C

Cross Plus Inc
TSE:3320

Watchlist Manager
Cross Plus Inc
TSE:3320
Watchlist
Price: 1 351 JPY -5.13% Market Closed
Market Cap: ¥10.4B

Relative Value

The Relative Value of one Cross Plus Inc stock under the Base Case scenario is 2 209.19 JPY. Compared to the current market price of 1 351 JPY, Cross Plus Inc is Undervalued by 39%.

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
2 209.19 JPY
Undervaluation 39%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cross Plus Inc 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
Cross Plus Inc
TSE:3320
10B JPY 0.2 6.4 6.2 7.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
269.1B EUR 3.2 24.5 11.2 16.2
FR
Hermes International SCA
PAR:RMS
212.5B EUR 13.6 47.5 27.6 31.5
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
117.4B EUR 4.3 49.3 18.7 35.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
86.6B CHF 4.3 22.8 21.2 21.2
FR
Christian Dior SE
PAR:CDI
91.6B EUR 1.1 20.1 4.3 6.3
FR
Kering SA
PAR:KER
32.2B EUR 2 44.1 11.5 25.5
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 5.2 84.8 52.8 59
DE
Adidas AG
XETRA:ADS
25.8B EUR 1 21.2 9 14.5
CN
ANTA Sports Products Ltd
HKEX:2020
221.5B HKD 2.6 13.3 9.6 9.6
P/E Multiple
Earnings Growth PEG
JP
C
Cross Plus Inc
TSE:3320
Average P/E: 33.4
6.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
24.5
4%
6.1
FR
Hermes International SCA
PAR:RMS
47.5
8%
5.9
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
49.3
22%
2.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.8
17%
1.3
FR
Christian Dior SE
PAR:CDI
20.1
N/A N/A
FR
Kering SA
PAR:KER
44.1
9%
4.9
IN
Titan Company Ltd
NSE:TITAN
84.8
29%
2.9
DE
Adidas AG
XETRA:ADS
21.2
44%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
13.3
3%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Cross Plus Inc
TSE:3320
Average EV/EBITDA: 17.2
6.2
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
11.2
0%
N/A
FR
Hermes International SCA
PAR:RMS
27.6
7%
3.9
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
18.7
10%
1.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
8%
2.6
FR
Christian Dior SE
PAR:CDI
4.3
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
21%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.6
8%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Cross Plus Inc
TSE:3320
Average EV/EBIT: 22.7
7.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
16.2
4%
4.1
FR
Hermes International SCA
PAR:RMS
31.5
7%
4.5
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
35.4
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
25.5
1%
25.5
IN
Titan Company Ltd
NSE:TITAN
59
26%
2.3
DE
Adidas AG
XETRA:ADS
14.5
35%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.6
11%
0.9