Willplus Holdings Corp
TSE:3538

Watchlist Manager
Willplus Holdings Corp Logo
Willplus Holdings Corp
TSE:3538
Watchlist
Price: 1 049 JPY 0.38% Market Closed
Market Cap: 10.9B JPY

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 1 049 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

Valuation Multiples

vs History
87
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
Forward
0.1
vs History
52
vs Industry
52
Median 3Y
9
Median 5Y
7.8
Industry
17.1
Forward
5.9
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-5
Industry
8.5
vs History
19
vs Industry
52
Median 3Y
1.9
Median 5Y
4.6
Industry
17.6
vs History
84
vs Industry
54
Median 3Y
1.1
Median 5Y
1.2
Industry
1.7
vs History
92
vs Industry
68
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.2
vs History
68
vs Industry
50
Median 3Y
1.4
Median 5Y
1.4
Industry
2.3
vs History
41
vs Industry
49
Median 3Y
4.2
Median 5Y
4
Industry
8.5
vs History
26
vs Industry
34
Median 3Y
8.4
Median 5Y
7.4
Industry
13.1
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-5.4
Industry
10
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-4.6
Industry
14.2
vs History
82
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

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 7.7 4.1 8.5
US
Carvana Co
NYSE:CVNA
96.5B USD 5.3 153.4 49.6 57.7
US
O'Reilly Automotive Inc
NASDAQ:ORLY
76.8B USD 4.4 30.9 21.4 24.6
US
Autozone Inc
NYSE:AZO
54.6B USD 2.8 22.2 15.2 17.8
ZA
Motus Holdings Ltd
JSE:MTH
21.4B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.7B USD 0.3 11.3 10.9 12.2
TW
Hotai Motor Co Ltd
TWSE:2207
303B TWD 1.2 16.6 23 52
US
Murphy Usa Inc
NYSE:MUSA
8B USD 0.4 17.1 10.2 13.9
US
Lithia Motors Inc
NYSE:LAD
7.9B USD 0.2 8.8 10.9 12.9
US
AutoNation Inc
NYSE:AN
7.9B USD 0.3 12 10 11.7
DE
AUTO1 Group SE
XETRA:AG1
6B EUR 0.8 75.7 35.8 55.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Willplus Holdings Corp
TSE:3538
Average EV/EBITDA: 19.1
4.1
N/A N/A
US
Carvana Co
NYSE:CVNA
49.6
43%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.4
8%
2.7
US
Autozone Inc
NYSE:AZO
15.2
7%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.9
1%
10.9
TW
Hotai Motor Co Ltd
TWSE:2207
23
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
10.2
3%
3.4
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
AutoNation Inc
NYSE:AN
10
4%
2.5
DE
AUTO1 Group SE
XETRA:AG1
35.8
61%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Willplus Holdings Corp
TSE:3538
Average EV/EBIT: 26.7
8.5
N/A N/A
US
Carvana Co
NYSE:CVNA
57.7
50%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
24.6
8%
3.1
US
Autozone Inc
NYSE:AZO
17.8
8%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.2
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
52
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
13.9
1%
13.9
US
Lithia Motors Inc
NYSE:LAD
12.9
5%
2.6
US
AutoNation Inc
NYSE:AN
11.7
4%
2.9
DE
AUTO1 Group SE
XETRA:AG1
55.7
92%
0.6