Relative Value

The Relative Value of one S E Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 289 JPY, S E Corp is hidden .

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.

S E Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
S E Corp 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
S E Corp
TSE:3423
8.7B JPY 0.4 28.8 6.3 15.4
IE
CRH PLC
NYSE:CRH
81.9B USD 2.2 23.9 12.8 18
CH
Holcim AG
SIX:HOLN
43.3B CHF 2 2.8 8.9 12.9
DE
HeidelbergCement AG
XETRA:HEI
42.1B EUR 1.5 5.5 4.8 5.6
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.7T INR 4.5 53.5 25.9 36.7
US
Vulcan Materials Co
NYSE:VMC
39.5B USD 5 35.3 18.9 27.5
US
Martin Marietta Materials Inc
NYSE:MLM
39.1B USD 5.9 34 20.2 28.3
DE
Heidelberg Materials AG
XMUN:HEI
27.4B EUR 1 3.6 3.3 3.8
US
Amrize AG
SIX:AMRZ
22.8B CHF 3.2 32.5 25.9 30.2
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.2 47 9.6 12.4
MX
Cemex SAB de CV
NYSE:CX
19.2B USD 1.2 14.1 8.6 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
S E Corp
TSE:3423
Average EV/EBITDA: 13.2
6.3
N/A N/A
IE
C
CRH PLC
NYSE:CRH
12.8
10%
1.3
CH
Holcim AG
SIX:HOLN
8.9
-10%
N/A
DE
HeidelbergCement AG
XETRA:HEI
4.8
7%
0.7
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
25.9
25%
1
US
Vulcan Materials Co
NYSE:VMC
18.9
13%
1.5
US
Martin Marietta Materials Inc
NYSE:MLM
20.2
11%
1.8
DE
H
Heidelberg Materials AG
XMUN:HEI
3.3
7%
0.5
US
A
Amrize AG
SIX:AMRZ
25.9
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
9.6
-51%
N/A
MX
Cemex SAB de CV
NYSE:CX
8.6
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
S E Corp
TSE:3423
Average EV/EBIT: 18.8
15.4
N/A N/A
IE
C
CRH PLC
NYSE:CRH
18
11%
1.6
CH
Holcim AG
SIX:HOLN
12.9
-7%
N/A
DE
HeidelbergCement AG
XETRA:HEI
5.6
12%
0.5
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
36.7
31%
1.2
US
Vulcan Materials Co
NYSE:VMC
27.5
15%
1.8
US
Martin Marietta Materials Inc
NYSE:MLM
28.3
12%
2.4
DE
H
Heidelberg Materials AG
XMUN:HEI
3.8
12%
0.3
US
A
Amrize AG
SIX:AMRZ
30.2
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
12.4
-63%
N/A
MX
Cemex SAB de CV
NYSE:CX
15.8
6%
2.6