Cotta Co Ltd
TSE:3359

Watchlist Manager
Cotta Co Ltd Logo
Cotta Co Ltd
TSE:3359
Watchlist
Price: 494 JPY 0.41% Market Closed
Market Cap: 5.5B JPY

Relative Value

The Relative Value of one Cotta Co Ltd stock under the Base Case scenario is 671.69 JPY. Compared to the current market price of 494 JPY, Cotta Co Ltd is Undervalued by 26%.

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
671.69 JPY
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
65
Median 3Y
0.5
Median 5Y
0.6
Industry
0.8
Forward
0.3
vs History
52
vs Industry
43
Median 3Y
10.8
Median 5Y
12.2
Industry
15.9
Forward
9.6
vs History
76
vs Industry
19
Median 3Y
9.3
Median 5Y
8.3
Industry
8.4
vs History
60
vs Industry
36
Median 3Y
10
Median 5Y
10
Industry
15
vs History
65
vs Industry
50
Median 3Y
1.2
Median 5Y
1.4
Industry
1.2
vs History
66
vs Industry
63
Median 3Y
0.5
Median 5Y
0.5
Industry
1
Forward
0.4
vs History
41
vs Industry
73
Median 3Y
1.5
Median 5Y
1.5
Industry
4.6
vs History
57
vs Industry
35
Median 3Y
5.5
Median 5Y
6.1
Industry
8.8
vs History
50
vs Industry
42
Median 3Y
6.4
Median 5Y
8
Industry
12.9
vs History
63
vs Industry
17
Median 3Y
8.5
Median 5Y
8.3
Industry
10
vs History
68
vs Industry
16
Median 3Y
9.8
Median 5Y
9.8
Industry
15
vs History
66
vs Industry
54
Median 3Y
0.9
Median 5Y
1.2
Industry
1

Multiples Across Competitors

Competitors Multiples
Cotta 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
Cotta Co Ltd
TSE:3359
5.2B JPY 0.4 11.9 5.8 7.9
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
20.9B USD 0.9 -16.3 12.5 -262.3
UK
Amcor PLC
NYSE:AMCR
19.4B USD 1.1 33.3 12.7 20.5
US
Packaging Corp of America
NYSE:PKG
18.6B USD 2.1 21 11.9 17.2
US
Avery Dennison Corp
NYSE:AVY
14B USD 1.6 20.1 11.5 14.8
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
IE
Smurfit Kappa Group PLC
F:SK3
9.2B EUR 0.8 11.9 5.8 8.4
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.1 13.4 9.5 12.4
CH
SIG Group AG
SIX:SIGN
4.5B CHF 1.4 24 8.7 16.9
US
Sonoco Products Co
NYSE:SON
4.5B USD 0.7 7.2 7.2 12.7
P/E Multiple
Earnings Growth PEG
JP
Cotta Co Ltd
TSE:3359
Average P/E: 456.6
11.9
14%
0.8
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
Negative Multiple: -16.3
43%
N/A
UK
Amcor PLC
NYSE:AMCR
33.3
64%
0.5
US
Packaging Corp of America
NYSE:PKG
21
12%
1.7
US
Avery Dennison Corp
NYSE:AVY
20.1
9%
2.2
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
IE
S
Smurfit Kappa Group PLC
F:SK3
11.9
13%
0.9
US
Sealed Air Corp
NYSE:SEE
13.4
27%
0.5
CH
SIG Group AG
SIX:SIGN
24
16%
1.5
US
Sonoco Products Co
NYSE:SON
7.2
59%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Cotta Co Ltd
TSE:3359
Average EV/EBITDA: 56.2
5.8
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
12.5
36%
0.3
UK
Amcor PLC
NYSE:AMCR
12.7
28%
0.5
US
Packaging Corp of America
NYSE:PKG
11.9
12%
1
US
Avery Dennison Corp
NYSE:AVY
11.5
5%
2.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
5.8
5%
1.2
US
Sealed Air Corp
NYSE:SEE
9.5
5%
1.9
CH
SIG Group AG
SIX:SIGN
8.7
-1%
N/A
US
Sonoco Products Co
NYSE:SON
7.2
15%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Cotta Co Ltd
TSE:3359
Average EV/EBIT: 141.8
7.9
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -262.3
75%
N/A
UK
Amcor PLC
NYSE:AMCR
20.5
33%
0.6
US
Packaging Corp of America
NYSE:PKG
17.2
13%
1.3
US
Avery Dennison Corp
NYSE:AVY
14.8
6%
2.5
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
IE
S
Smurfit Kappa Group PLC
F:SK3
8.4
5%
1.7
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
16.9
7%
2.4
US
Sonoco Products Co
NYSE:SON
12.7
23%
0.6