Balnibarbi Co Ltd
TSE:3418

Watchlist Manager
Balnibarbi Co Ltd Logo
Balnibarbi Co Ltd
TSE:3418
Watchlist
Price: 1 098 JPY -0.9% Market Closed
Market Cap: ¥12B

Relative Value

The Relative Value of one Balnibarbi Co Ltd stock under the Base Case scenario is 1 405.7 JPY. Compared to the current market price of 1 098 JPY, Balnibarbi Co Ltd is Undervalued by 22%.

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
1 405.7 JPY
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Balnibarbi 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
Balnibarbi Co Ltd
TSE:3418
11.9B JPY 0.8 25.8 10.2 18.8
US
McDonald's Corp
NYSE:MCD
220.2B USD 8.4 26.2 18 21.2
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
111B USD 3 59.8 22.8 34.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
54.2B USD 4.6 35.3 22.9 27
UK
Compass Group PLC
LSE:CPG
37.9B GBP 0.8 20.3 11 14
US
Yum! Brands Inc
NYSE:YUM
42.5B USD 5.3 29.4 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.7 16.1 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR 7.4 1 254.7 389.5 -360.1
US
Darden Restaurants Inc
NYSE:DRI
23.8B USD 1.9 21.2 13.9 19
CN
MIXUE Group
HKEX:2097
163.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Balnibarbi Co Ltd
TSE:3418
Average EV/EBITDA: 430.9
10.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22.8
13%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.9
8%
2.9
UK
Compass Group PLC
LSE:CPG
11
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
389.5
116%
3.4
US
Darden Restaurants Inc
NYSE:DRI
13.9
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Balnibarbi Co Ltd
TSE:3418
Average EV/EBIT: 547.1
18.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.2
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
34.1
18%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
27
7%
3.9
UK
Compass Group PLC
LSE:CPG
14
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -360.1 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A