Oji Holdings Corp
TSE:3861

Watchlist Manager
Oji Holdings Corp Logo
Oji Holdings Corp
TSE:3861
Watchlist
Price: 913.5 JPY -4.29% Market Closed
Market Cap: ¥926.6B

Relative Value

The Relative Value of one Oji Holdings Corp stock under the Base Case scenario is 1 068.44 JPY. Compared to the current market price of 913.5 JPY, Oji Holdings Corp is Undervalued by 15%.

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
1 068.44 JPY
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Oji 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
Oji Holdings Corp
TSE:3861
926.6B JPY 0.5 28.2 10.7 32.9
FI
UPM-Kymmene Oyj
OMXH:UPM
13.1B EUR 1.3 106.7 9.3 25.7
BR
Suzano SA
BOVESPA:SUZB3
62B BRL 1.2 7.9 5.8 10.3
ZA
Sappi Ltd
JSE:SAP
11.2B ZAR 0.1 -4 5.2 59.1
FI
Stora Enso Oyj
OMXH:STERV
8.3B EUR 0.9 -1 678.2 -39.8 -39.8
CN
Shandong Sun Paper Co Ltd
SZSE:002078
45.8B CNY 1.2 14.6 14.6 14.6
SE
Holmen AB
STO:HOLM B
53.6B SEK 2.5 18.8 14.9 24.1
UK
Mondi PLC
LSE:MNDI
3.9B GBP 0.6 24 6.2 11.3
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
40.9B HKD 0.6 20.6 11.4 22.2
CL
Empresas CMPC SA
SGO:CMPC
3.3T CLP 0.5 19.7 116.9 116.9
US
Domtar Corp
TSX:UFS
3.9B CAD 0.9 123.3 7 15.9
P/E Multiple
Earnings Growth PEG
JP
Oji Holdings Corp
TSE:3861
Average P/E: 40.4
28.2
21%
1.3
FI
UPM-Kymmene Oyj
OMXH:UPM
106.7
40%
2.7
BR
Suzano SA
BOVESPA:SUZB3
7.9
N/A N/A
ZA
S
Sappi Ltd
JSE:SAP
Negative Multiple: -4 N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 678.2 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.6
11%
1.3
SE
Holmen AB
STO:HOLM B
18.8
1%
18.8
UK
Mondi PLC
LSE:MNDI
24
27%
0.9
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
20.6
29%
0.7
CL
E
Empresas CMPC SA
SGO:CMPC
19.7
N/A N/A
US
Domtar Corp
TSX:UFS
123.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Oji Holdings Corp
TSE:3861
Average EV/EBITDA: 20.2
10.7
5%
2.1
FI
UPM-Kymmene Oyj
OMXH:UPM
9.3
-2%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
7%
0.8
ZA
S
Sappi Ltd
JSE:SAP
5.2
23%
0.2
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -39.8
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.6
26%
0.6
SE
Holmen AB
STO:HOLM B
14.9
12%
1.2
UK
Mondi PLC
LSE:MNDI
6.2
7%
0.9
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
11.4
13%
0.9
CL
E
Empresas CMPC SA
SGO:CMPC
116.9
180%
0.6
US
Domtar Corp
TSX:UFS
7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Oji Holdings Corp
TSE:3861
Average EV/EBIT: 33.3
32.9
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
25.7
12%
2.1
BR
Suzano SA
BOVESPA:SUZB3
10.3
3%
3.4
ZA
S
Sappi Ltd
JSE:SAP
59.1
121%
0.5
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -39.8
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.6
4%
3.6
SE
Holmen AB
STO:HOLM B
24.1
17%
1.4
UK
Mondi PLC
LSE:MNDI
11.3
10%
1.1
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
22.2
19%
1.2
CL
E
Empresas CMPC SA
SGO:CMPC
116.9
N/A N/A
US
Domtar Corp
TSX:UFS
15.9
N/A N/A