Cotta Co Ltd
TSE:3359

Watchlist Manager
Cotta Co Ltd Logo
Cotta Co Ltd
TSE:3359
Watchlist
Price: 489 JPY -1.61% Market Closed
Market Cap: ¥5.5B

Relative Value

The Relative Value of one Cotta Co Ltd stock under the Base Case scenario is 749.28 JPY. Compared to the current market price of 489 JPY, Cotta Co Ltd is Undervalued by 35%.

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
749.28 JPY
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

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
5.1B JPY 0.4 11.7 5.8 7.9
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
UK
Amcor PLC
NYSE:AMCR
103.1B USD 5.9 176.8 46.4 75
US
International Paper Co
NYSE:IP
22.3B USD 1 -17.5 13.1 -274.2
US
Packaging Corp of America
NYSE:PKG
20.1B USD 2.3 22.7 12.7 18.4
US
Avery Dennison Corp
NYSE:AVY
14.5B USD 1.6 20.8 11.8 15.2
IE
Smurfit Kappa Group PLC
F:SK3
9.4B EUR 0.8 12 5.8 8.4
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
CH
SIG Group AG
SIX:SIGN
4.7B CHF 1.5 25.6 9.8 19.1
US
Sealed Air Corp
NYSE:SEE
6.2B USD 1.2 13.6 9.6 12.4
US
Sonoco Products Co
NYSE:SON
4.7B USD 0.8 7.6 7.4 13.1
P/E Multiple
Earnings Growth PEG
JP
Cotta Co Ltd
TSE:3359
Average P/E: 471.4
11.7
14%
0.8
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
UK
Amcor PLC
NYSE:AMCR
176.8
180%
1
US
International Paper Co
NYSE:IP
Negative Multiple: -17.5
42%
N/A
US
Packaging Corp of America
NYSE:PKG
22.7
12%
1.9
US
Avery Dennison Corp
NYSE:AVY
20.8
8%
2.6
IE
S
Smurfit Kappa Group PLC
F:SK3
12
13%
0.9
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
CH
SIG Group AG
SIX:SIGN
25.6
16%
1.6
US
Sealed Air Corp
NYSE:SEE
13.6
27%
0.5
US
Sonoco Products Co
NYSE:SON
7.6
59%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Cotta Co Ltd
TSE:3359
Average EV/EBITDA: 59.5
5.8
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
UK
Amcor PLC
NYSE:AMCR
46.4
29%
1.6
US
International Paper Co
NYSE:IP
13.1
36%
0.4
US
Packaging Corp of America
NYSE:PKG
12.7
12%
1.1
US
Avery Dennison Corp
NYSE:AVY
11.8
5%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
5.8
5%
1.2
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
CH
SIG Group AG
SIX:SIGN
9.8
-1%
N/A
US
Sealed Air Corp
NYSE:SEE
9.6
5%
1.9
US
Sonoco Products Co
NYSE:SON
7.4
14%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Cotta Co Ltd
TSE:3359
Average EV/EBIT: 147.7
7.9
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
UK
Amcor PLC
NYSE:AMCR
75
34%
2.2
US
International Paper Co
NYSE:IP
Negative Multiple: -274.2
75%
N/A
US
Packaging Corp of America
NYSE:PKG
18.4
13%
1.4
US
Avery Dennison Corp
NYSE:AVY
15.2
5%
3
IE
S
Smurfit Kappa Group PLC
F:SK3
8.4
5%
1.7
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
CH
SIG Group AG
SIX:SIGN
19.1
7%
2.7
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
US
Sonoco Products Co
NYSE:SON
13.1
23%
0.6