M

Mitsubishi Paper Mills Ltd
TSE:3864

Watchlist Manager
Mitsubishi Paper Mills Ltd
TSE:3864
Watchlist
Price: 661 JPY -1.93% Market Closed
Market Cap: ¥29.6B

Relative Value

The Relative Value of one Mitsubishi Paper Mills Ltd stock under the Base Case scenario is 1 258.83 JPY. Compared to the current market price of 661 JPY, Mitsubishi Paper Mills Ltd is Undervalued by 47%.

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
1 258.83 JPY
Undervaluation 47%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Mitsubishi Paper Mills 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
Mitsubishi Paper Mills Ltd
TSE:3864
29B JPY 0.2 8.8 5 13.1
FI
UPM-Kymmene Oyj
OMXH:UPM
12.8B EUR 1.3 104.1 9 24.9
BR
Suzano SA
BOVESPA:SUZB3
63.6B BRL 1.2 8.1 5.8 10.5
FI
Stora Enso Oyj
OMXH:STERV
8.2B EUR 0.9 -1 641.9 -38.9 -38.9
CN
Shandong Sun Paper Co Ltd
SZSE:002078
47B CNY 1.2 15.2 15 15
SE
Holmen AB
STO:HOLM B
53.8B SEK 2.4 18.9 15.5 25.4
JP
Oji Holdings Corp
TSE:3861
918.1B JPY 0.5 27.9 10.7 32.7
UK
Mondi PLC
LSE:MNDI
3.9B GBP 0.6 23.6 7 12.7
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
35B HKD 0.6 20 10 19.5
CL
Empresas CMPC SA
SGO:CMPC
3.2T CLP 0.5 12.9 0 0
US
Domtar Corp
TSX:UFS
3.9B CAD 0.9 123.3 5.1 11.5
P/E Multiple
Earnings Growth PEG
JP
M
Mitsubishi Paper Mills Ltd
TSE:3864
Average P/E: 36.3
8.8
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
104.1
40%
2.6
BR
Suzano SA
BOVESPA:SUZB3
8.1
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 641.9 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
15.2
11%
1.4
SE
Holmen AB
STO:HOLM B
18.9
1%
18.9
JP
Oji Holdings Corp
TSE:3861
27.9
21%
1.3
UK
Mondi PLC
LSE:MNDI
23.6
27%
0.9
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
20
29%
0.7
CL
E
Empresas CMPC SA
SGO:CMPC
12.9
-8%
N/A
US
Domtar Corp
TSX:UFS
123.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
Mitsubishi Paper Mills Ltd
TSE:3864
Average EV/EBITDA: 8.3
5
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9
-2%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -38.9
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
15
26%
0.6
SE
Holmen AB
STO:HOLM B
15.5
8%
1.9
JP
Oji Holdings Corp
TSE:3861
10.7
5%
2.1
UK
Mondi PLC
LSE:MNDI
7
7%
1
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
10
13%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
0
43%
0
US
Domtar Corp
TSX:UFS
5.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M
Mitsubishi Paper Mills Ltd
TSE:3864
Average EV/EBIT: 16.5
13.1
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
24.9
12%
2.1
BR
Suzano SA
BOVESPA:SUZB3
10.5
3%
3.5
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -38.9
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
15
4%
3.8
SE
Holmen AB
STO:HOLM B
25.4
11%
2.3
JP
Oji Holdings Corp
TSE:3861
32.7
N/A N/A
UK
Mondi PLC
LSE:MNDI
12.7
10%
1.3
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
19.5
19%
1
CL
E
Empresas CMPC SA
SGO:CMPC
0
9%
0
US
Domtar Corp
TSX:UFS
11.5
N/A N/A