Willplus Holdings Corp
TSE:3538

Watchlist Manager
Willplus Holdings Corp Logo
Willplus Holdings Corp
TSE:3538
Watchlist
Price: 1 052 JPY -0.66% Market Closed
Market Cap: ¥10.9B

Relative Value

The Relative Value of one Willplus Holdings Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 052 JPY, Willplus Holdings 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.

Willplus Holdings Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Willplus Holdings 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
Willplus Holdings Corp
TSE:3538
10.9B JPY 0.1 7.8 4.1 8.5
US
O'Reilly Automotive Inc
NASDAQ:ORLY
85.7B USD 4.9 34.3 23.5 27
US
Carvana Co
NYSE:CVNA
95.8B USD 5 145.8 47.3 55
US
Autozone Inc
NYSE:AZO
62.7B USD 3.2 25.3 16.9 19.9
US
Penske Automotive Group Inc
NYSE:PAG
10.5B USD 0.3 10.9 10.6 11.9
TW
Hotai Motor Co Ltd
TWSE:2207
302.5B TWD 1.2 16.6 22.3 51.2
US
Lithia Motors Inc
NYSE:LAD
8B USD 0.2 8.7 10.9 12.9
US
AutoNation Inc
NYSE:AN
8B USD 0.3 11.6 9.8 11.6
US
Murphy Usa Inc
NYSE:MUSA
7.9B USD 0.4 16.3 9.8 13.5
DE
AUTO1 Group SE
XETRA:AG1
6.1B EUR 0.8 75.7 36 55.7
US
Carmax Inc
NYSE:KMX
6.7B USD 0.2 14.1 49 164.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Willplus Holdings Corp
TSE:3538
Average EV/EBITDA: 21.8
4.1
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.5
8%
2.9
US
Carvana Co
NYSE:CVNA
47.3
44%
1.1
US
Autozone Inc
NYSE:AZO
16.9
8%
2.1
US
Penske Automotive Group Inc
NYSE:PAG
10.6
2%
5.3
TW
Hotai Motor Co Ltd
TWSE:2207
22.3
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
AutoNation Inc
NYSE:AN
9.8
4%
2.5
US
Murphy Usa Inc
NYSE:MUSA
9.8
3%
3.3
DE
AUTO1 Group SE
XETRA:AG1
36
61%
0.6
US
Carmax Inc
NYSE:KMX
49
26%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Willplus Holdings Corp
TSE:3538
Average EV/EBIT: 39.2
8.5
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
27
8%
3.4
US
Carvana Co
NYSE:CVNA
55
51%
1.1
US
Autozone Inc
NYSE:AZO
19.9
8%
2.5
US
Penske Automotive Group Inc
NYSE:PAG
11.9
1%
11.9
TW
Hotai Motor Co Ltd
TWSE:2207
51.2
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
12.9
5%
2.6
US
AutoNation Inc
NYSE:AN
11.6
3%
3.9
US
Murphy Usa Inc
NYSE:MUSA
13.5
1%
13.5
DE
AUTO1 Group SE
XETRA:AG1
55.7
92%
0.6
US
Carmax Inc
NYSE:KMX
164.6
48%
3.4