Media Do Co Ltd
TSE:3678

Watchlist Manager
Media Do Co Ltd Logo
Media Do Co Ltd
TSE:3678
Watchlist
Price: 1 782 JPY -1.22% Market Closed
Market Cap: 27.1B JPY

Relative Value

The Relative Value of one Media Do Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 782 JPY, Media Do Co Ltd 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.

Media Do Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
67
Median 3Y
0.2
Median 5Y
0.3
Industry
0.6
Forward
0.3
vs History
76
vs Industry
36
Median 3Y
13.4
Median 5Y
20.3
Industry
17.1
Forward
12.8
vs History
50
vs Industry
41
Median 3Y
7.2
Median 5Y
8.7
Industry
8.5
vs History
38
vs Industry
28
Median 3Y
14
Median 5Y
18.1
Industry
17.6
vs History
49
vs Industry
43
Median 3Y
1.4
Median 5Y
1.5
Industry
1.7
vs History
76
vs Industry
82
Median 3Y
0.1
Median 5Y
0.2
Industry
0.7
Forward
0.1
vs History
65
vs Industry
56
Median 3Y
1.4
Median 5Y
1.5
Industry
2.3
vs History
82
vs Industry
57
Median 3Y
4
Median 5Y
4.5
Industry
8.5
Forward
3.5
vs History
90
vs Industry
52
Median 3Y
6.3
Median 5Y
7.4
Industry
13.1
vs History
71
vs Industry
60
Median 3Y
4.7
Median 5Y
6.6
Industry
10
vs History
74
vs Industry
52
Median 3Y
6.1
Median 5Y
9.3
Industry
14.2
vs History
42
vs Industry
35
Median 3Y
1.1
Median 5Y
1.3
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
27.1B JPY 0.3 12.5 3.5 5.1
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.6 32.6 17.7 32.1
ZA
Naspers Ltd
JSE:NPN
869B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
368.8B USD 2.5 20.6 21.2 21.2
CN
PDD Holdings Inc
NASDAQ:PDD
167.7B USD 2.8 11.5 8.1 8.1
NL
Prosus NV
AEX:PRX
128.9B EUR 22.1 11.3 625.3 625.3
AR
Mercadolibre Inc
NASDAQ:MELI
110.9B USD 4.2 53.4 28 34.5
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.8 48 25.1 30.9
US
DoorDash Inc
NASDAQ:DASH
98.2B USD 7.8 113.7 73.4 138.9
CN
Meituan
HKEX:3690
644.1B HKD 1.6 -290.7 -181.9 -181.9
CN
JD.Com Inc
HKEX:9618
361.5B HKD 0.2 10.1 10.6 10.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Media Do Co Ltd
TSE:3678
Average P/S: 4.9
0.3
7%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.6
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
22.1
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
3.8
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.8
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
Media Do Co Ltd
TSE:3678
Average P/E: 34.8
12.5
16%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
32.6
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.6
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.1
NL
Prosus NV
AEX:PRX
11.3
3%
3.8
AR
Mercadolibre Inc
NASDAQ:MELI
53.4
32%
1.7
UY
MercadoLibre Inc
BMV:MELIN
48
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
113.7
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -290.7
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.1
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Media Do Co Ltd
TSE:3678
Average EV/EBITDA: 90.3
3.5
7%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
17.7
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.2
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
13%
0.6
NL
Prosus NV
AEX:PRX
625.3
75%
8.3
AR
Mercadolibre Inc
NASDAQ:MELI
28
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
25.1
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
73.4
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -181.9
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.6
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Media Do Co Ltd
TSE:3678
Average EV/EBIT: 100.8
5.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.1
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.2
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
13%
0.6
NL
Prosus NV
AEX:PRX
625.3
97%
6.4
AR
Mercadolibre Inc
NASDAQ:MELI
34.5
31%
1.1
UY
MercadoLibre Inc
BMV:MELIN
30.9
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
138.9
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -181.9
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.6
4%
2.7