First Time Loading...

Media Do Co Ltd
TSE:3678

Watchlist Manager
Media Do Co Ltd Logo
Media Do Co Ltd
TSE:3678
Watchlist
Price: 1 346 JPY -1.17%
Updated: May 2, 2024

Relative Value

The Relative Value of one Media Do Co Ltd stock under the Base Case scenario is 1 795.92 JPY. Compared to the current market price of 1 346 JPY, Media Do Co Ltd is Undervalued by 25%.

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
1 795.92 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
83
vs Industry
72
Median 3Y
0.3
Median 5Y
0.6
Industry
0.6
Forward
0.2
vs History
vs Industry
36
Median 3Y
23.3
Median 5Y
25.9
Industry
16.4
Forward
12.8
vs History
93
vs Industry
40
Median 3Y
10.7
Median 5Y
12.5
Industry
7.9
vs History
58
vs Industry
24
Median 3Y
17.8
Median 5Y
31.2
Industry
15.6
vs History
83
vs Industry
49
Median 3Y
1.7
Median 5Y
4.5
Industry
1.6
vs History
91
vs Industry
84
Median 3Y
0.2
Median 5Y
0.6
Industry
0.7
Forward
0.1
vs History
91
vs Industry
63
Median 3Y
2.1
Median 5Y
6
Industry
2.2
vs History
91
vs Industry
60
Median 3Y
5.8
Median 5Y
14.4
Industry
8.3
Forward
3.7
vs History
91
vs Industry
53
Median 3Y
9
Median 5Y
21.4
Industry
12.7
vs History
96
vs Industry
58
Median 3Y
8.2
Median 5Y
12.3
Industry
9
vs History
96
vs Industry
50
Median 3Y
17.3
Median 5Y
18.7
Industry
12.5
vs History
90
vs Industry
47
Median 3Y
1.4
Median 5Y
4.4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Media Do Co Ltd 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
Media Do Co Ltd
TSE:3678
20.3B JPY 0.2 -63.8 3.9 6.5
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.2 61.1 21.6 50.1
ZA
Naspers Ltd
JSE:NPN
738.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
188.8B USD 1.5 13.7 7.2 7.2
CN
Pinduoduo Inc
NASDAQ:PDD
165.4B USD 4.8 20 16.6 16.8
CN
Meituan
HKEX:3690
673.9B HKD 2.3 45 50.7 50.7
NL
Prosus NV
AEX:PRX
82.6B EUR 16.8 8 -225.8 -225.8
AR
Mercadolibre Inc
NASDAQ:MELI
73.5B USD 5.1 74.5 29.7 38.2
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 5 73.8 29.4 37.8
US
DoorDash Inc
NYSE:DASH
51.4B USD 6 -92.1 -695.8 -82
P/E Multiple
Earnings Growth
JP
Media Do Co Ltd
TSE:3678
Average P/E: 42.3
Negative Multiple: -63.8
N/A
US
Amazon.com Inc
NASDAQ:AMZN
61.1
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20
130%
CN
Meituan
HKEX:3690
45
288%
NL
Prosus NV
AEX:PRX
8
-13%
AR
Mercadolibre Inc
NASDAQ:MELI
74.5
221%
UY
MercadoLibre Inc
BMV:MELIN
73.8
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -92.1 N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Media Do Co Ltd
TSE:3678
Average EV/EBITDA: 22.7
3.9
33%
US
Amazon.com Inc
NASDAQ:AMZN
21.6
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
44%
CN
Pinduoduo Inc
NASDAQ:PDD
16.6
199%
CN
Meituan
HKEX:3690
50.7
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -225.8 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
29.7
127%
UY
MercadoLibre Inc
BMV:MELIN
29.4
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -695.8 N/A
EV/EBIT Multiple
EBIT Growth
JP
Media Do Co Ltd
TSE:3678
Average EV/EBIT: 29.6
6.5
N/A
US
Amazon.com Inc
NASDAQ:AMZN
50.1
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
68%
CN
Pinduoduo Inc
NASDAQ:PDD
16.8
205%
CN
Meituan
HKEX:3690
50.7
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -225.8 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
38.2
158%
UY
MercadoLibre Inc
BMV:MELIN
37.8
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -82 N/A

See Also

Discover More