First Time Loading...

Istyle Inc
TSE:3660

Watchlist Manager
Istyle Inc Logo
Istyle Inc
TSE:3660
Watchlist
Price: 519 JPY -0.19% Market Closed
Updated: Mar 28, 2024

Relative Value

The Relative Value of one Istyle Inc stock under the Base Case scenario is 472.28 JPY. Compared to the current market price of 519 JPY, Istyle Inc is Overvalued by 9%.

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
472.28 JPY
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
34
Median 3Y
0.9
Median 5Y
1
Industry
0.6
Forward
0.7
vs History
28
vs Industry
8
Median 3Y
32.8
Median 5Y
-3
Industry
16.6
Forward
53.1
vs History
52
vs Industry
19
Median 3Y
18.5
Median 5Y
18.5
Industry
8.3
vs History
31
vs Industry
10
Median 3Y
42.6
Median 5Y
23.1
Industry
12.6
vs History
53
vs Industry
15
Median 3Y
3.9
Median 5Y
4
Industry
1.7
vs History
65
vs Industry
36
Median 3Y
0.9
Median 5Y
1
Industry
0.7
Forward
0.8
vs History
65
vs Industry
49
Median 3Y
2
Median 5Y
2.1
Industry
2.3
vs History
79
vs Industry
23
Median 3Y
14.4
Median 5Y
23.5
Industry
8.7
Forward
10.3
vs History
36
vs Industry
11
Median 3Y
-13.4
Median 5Y
-12.6
Industry
12.9
vs History
50
vs Industry
20
Median 3Y
19.9
Median 5Y
19.9
Industry
9.5
vs History
28
vs Industry
10
Median 3Y
35.7
Median 5Y
19.9
Industry
13.2
vs History
49
vs Industry
17
Median 3Y
2.3
Median 5Y
2.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Istyle 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
Istyle Inc
TSE:3660
39.9B JPY 0.8 50.3 12 28.8
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 61.7 21.8 50.6
ZA
Naspers Ltd
JSE:NPN
676B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
184B USD 1.4 13.3 6.9 6.9
CN
Pinduoduo Inc
NASDAQ:PDD
155.1B USD 4.5 18.7 15.5 15.5
NL
Prosus NV
AEX:PRX
74.4B EUR 15.4 7.3 -205.1 -205.1
UY
MercadoLibre Inc
BMV:MELIN
1.3T MXN 5.4 79.6 31.8 41
CN
Meituan
HKEX:3690
604.4B HKD 2.1 52.9 50.9 50.9
AR
Mercadolibre Inc
NASDAQ:MELI
76.7B USD 5.3 77.8 31.1 40
US
DoorDash Inc
NYSE:DASH
56.2B USD 6.5 -100.7 -766.6 -90.4
CN
JD.Com Inc
HKEX:9618
298B HKD 0.3 11.4 4.6 4.6
P/E Multiple
Earnings Growth
JP
Istyle Inc
TSE:3660
Average P/E: 41.4
50.3
389%
US
Amazon.com Inc
NASDAQ:AMZN
61.7
139%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.3
151%
CN
Pinduoduo Inc
NASDAQ:PDD
18.7
26%
NL
Prosus NV
AEX:PRX
7.3
-13%
UY
MercadoLibre Inc
BMV:MELIN
79.6
242%
CN
Meituan
HKEX:3690
52.9
N/A
AR
Mercadolibre Inc
NASDAQ:MELI
77.8
242%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -100.7 N/A
CN
JD.Com Inc
HKEX:9618
11.4
94%
EV/EBITDA Multiple
EBITDA Growth
JP
Istyle Inc
TSE:3660
Average EV/EBITDA: 21.8
12
N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.8
117%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
6.9
50%
CN
Pinduoduo Inc
NASDAQ:PDD
15.5
N/A
NL
Prosus NV
AEX:PRX
Negative Multiple: -205.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
31.8
124%
CN
Meituan
HKEX:3690
50.9
1 439%
AR
Mercadolibre Inc
NASDAQ:MELI
31.1
124%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -766.6 N/A
CN
JD.Com Inc
HKEX:9618
4.6
102%
EV/EBIT Multiple
EBIT Growth
JP
Istyle Inc
TSE:3660
Average EV/EBIT: 29.8
28.8
N/A
US
Amazon.com Inc
NASDAQ:AMZN
50.6
157%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
6.9
75%
CN
Pinduoduo Inc
NASDAQ:PDD
15.5
101%
NL
Prosus NV
AEX:PRX
Negative Multiple: -205.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
41
155%
CN
Meituan
HKEX:3690
50.9
N/A
AR
Mercadolibre Inc
NASDAQ:MELI
40
155%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -90.4 N/A
CN
JD.Com Inc
HKEX:9618
4.6
64%

See Also

Discover More