Locondo Inc
TSE:3558

Watchlist Manager
Locondo Inc Logo
Locondo Inc
TSE:3558
Watchlist
Price: 1 212 JPY -1.86% Market Closed
Market Cap: 13.9B JPY
Have any thoughts about
Locondo Inc?
Write Note

Relative Value

The Relative Value of one Locondo Inc stock under the Base Case scenario is 1 627.7 JPY. Compared to the current market price of 1 212 JPY, Locondo Inc is Undervalued by 26%.

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
1 627.7 JPY
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
30
Median 3Y
1.3
Median 5Y
1.4
Industry
0.6
vs History
31
vs Industry
10
Median 3Y
19.3
Median 5Y
19
Industry
16.9
vs History
98
vs Industry
32
Median 3Y
11.7
Median 5Y
11.8
Industry
8.2
vs History
30
vs Industry
42
Median 3Y
10.8
Median 5Y
12.6
Industry
16.2
vs History
84
vs Industry
23
Median 3Y
2.9
Median 5Y
3.3
Industry
1.6
vs History
98
vs Industry
37
Median 3Y
1
Median 5Y
1.2
Industry
0.7
vs History
96
vs Industry
70
Median 3Y
1.3
Median 5Y
1.5
Industry
2.3
vs History
98
vs Industry
35
Median 3Y
9.4
Median 5Y
9.9
Industry
8.4
vs History
85
vs Industry
36
Median 3Y
10.6
Median 5Y
10.6
Industry
12.7
vs History
98
vs Industry
41
Median 3Y
10.6
Median 5Y
10.6
Industry
9.4
vs History
98
vs Industry
42
Median 3Y
11.7
Median 5Y
11.7
Industry
13.1
vs History
96
vs Industry
34
Median 3Y
2.3
Median 5Y
2.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Locondo Inc 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
Locondo Inc
TSE:3558
13.9B JPY 0.7 27.3 5.1 7.6
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.1 16.9 29.9
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
293.4B USD 2.1 17.5 14.1 14.1
CN
PDD Holdings Inc
NASDAQ:PDD
168.2B USD 3.1 10.7 7.9 8.1
UY
MercadoLibre Inc
BMV:MELIN
2.5T MXN 5.9 63.5 35.9 43.9
AR
Mercadolibre Inc
NASDAQ:MELI
130.1B USD 5.8 63.3 35.8 43.8
NL
Prosus NV
AEX:PRX
109.6B EUR 20.6 15.5 3 041.4 3 041.4
CN
Meituan
HKEX:3690
812.6B HKD 2.2 20.9 15.1 18.8
US
DoorDash Inc
NASDAQ:DASH
90.7B USD 8.1 268.3 102.2 325
KR
Coupang Inc
NYSE:CPNG
49.1B USD 1.6 192 44.2 81.2
P/S Multiple
Revenue Growth P/S to Growth
JP
Locondo Inc
TSE:3558
Average P/S: 5.3
0.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.1
8%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
3.1
18%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.9
25%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.8
25%
0.2
NL
Prosus NV
AEX:PRX
20.6
14%
1.5
CN
Meituan
HKEX:3690
2.2
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.1
19%
0.4
KR
Coupang Inc
NYSE:CPNG
1.6
14%
0.1
P/E Multiple
Earnings Growth PEG
JP
Locondo Inc
TSE:3558
Average P/E: 71.2
27.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.1
17%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.5
37%
0.5
CN
PDD Holdings Inc
NASDAQ:PDD
10.7
17%
0.6
UY
MercadoLibre Inc
BMV:MELIN
63.5
36%
1.8
AR
Mercadolibre Inc
NASDAQ:MELI
63.3
36%
1.8
NL
Prosus NV
AEX:PRX
15.5
18%
0.9
CN
Meituan
HKEX:3690
20.9
29%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
268.3
165%
1.6
KR
Coupang Inc
NYSE:CPNG
192
126%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Locondo Inc
TSE:3558
Average EV/EBITDA: 331.9
5.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
16.9
26%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
205%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.1
17%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
7.9
21%
0.4
UY
MercadoLibre Inc
BMV:MELIN
35.9
29%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
35.8
29%
1.2
NL
Prosus NV
AEX:PRX
3 041.4
N/A N/A
CN
Meituan
HKEX:3690
15.1
31%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
102.2
97%
1.1
KR
Coupang Inc
NYSE:CPNG
44.2
61%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Locondo Inc
TSE:3558
Average EV/EBIT: 361.4
7.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
29.9
21%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.1
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
27%
0.3
UY
MercadoLibre Inc
BMV:MELIN
43.9
32%
1.4
AR
Mercadolibre Inc
NASDAQ:MELI
43.8
32%
1.4
NL
Prosus NV
AEX:PRX
3 041.4
N/A N/A
CN
Meituan
HKEX:3690
18.8
34%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
325
294%
1.1
KR
Coupang Inc
NYSE:CPNG
81.2
83%
1