Eltes Co Ltd
TSE:3967

Watchlist Manager
Eltes Co Ltd Logo
Eltes Co Ltd
TSE:3967
Watchlist
Price: 576 JPY -0.17% Market Closed
Market Cap: ¥3.6B

Relative Value

The Relative Value of one Eltes Co Ltd stock under the Base Case scenario is 1 194.66 JPY. Compared to the current market price of 576 JPY, Eltes Co Ltd is Undervalued by 52%.

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
1 194.66 JPY
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Eltes 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
Eltes Co Ltd
TSE:3967
3.6B JPY 0.4 -4.5 5.8 27.2
UK
Relx PLC
LSE:REL
45.6B GBP 4.8 22.2 14 17.6
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
CA
Thomson Reuters Corp
TSX:TRI
57.2B CAD 5.6 27.8 14.7 21.5
IE
Experian PLC
LSE:EXPN
24.4B GBP 4.1 24 13.2 18.8
US
Verisk Analytics Inc
NASDAQ:VRSK
27.9B USD 9.1 30.8 17.2 21.4
US
Equifax Inc
NYSE:EFX
21.4B USD 3.5 32.5 13.9 22.7
CH
SGS SA
SIX:SGSN
16.6B CHF 2.4 24.8 12.4 18.2
US
Leidos Holdings Inc
NYSE:LDOS
21B USD 1.2 14.5 10.1 11.5
US
CoStar Group Inc
NASDAQ:CSGP
17.9B USD 5.5 2 556.9 89.5 -237.4
NL
Wolters Kluwer NV
AEX:WKL
14.9B EUR 2.4 11.3 9.1 11.9
P/S Multiple
Revenue Growth P/S to Growth
JP
Eltes Co Ltd
TSE:3967
Average P/S: 4.4
0.4
N/A N/A
UK
Relx PLC
LSE:REL
4.8
8%
0.6
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
5.6
8%
0.7
IE
Experian PLC
LSE:EXPN
4.1
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
9.1
7%
1.3
US
Equifax Inc
NYSE:EFX
3.5
10%
0.4
CH
SGS SA
SIX:SGSN
2.4
7%
0.3
US
Leidos Holdings Inc
NYSE:LDOS
1.2
4%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
5.5
15%
0.4
NL
Wolters Kluwer NV
AEX:WKL
2.4
5%
0.5
P/E Multiple
Earnings Growth PEG
JP
Eltes Co Ltd
TSE:3967
Average P/E: 278.1
Negative Multiple: -4.5
N/A N/A
UK
Relx PLC
LSE:REL
22.2
16%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
27.8
21%
1.3
IE
Experian PLC
LSE:EXPN
24
21%
1.1
US
Verisk Analytics Inc
NASDAQ:VRSK
30.8
15%
2.1
US
Equifax Inc
NYSE:EFX
32.5
32%
1
CH
SGS SA
SIX:SGSN
24.8
12%
2.1
US
Leidos Holdings Inc
NYSE:LDOS
14.5
7%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
2 556.9
418%
6.1
NL
Wolters Kluwer NV
AEX:WKL
11.3
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Eltes Co Ltd
TSE:3967
Average EV/EBITDA: 20.6
5.8
N/A N/A
UK
Relx PLC
LSE:REL
14
9%
1.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
14.7
11%
1.3
IE
Experian PLC
LSE:EXPN
13.2
10%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
17.2
8%
2.2
US
Equifax Inc
NYSE:EFX
13.9
14%
1
CH
SGS SA
SIX:SGSN
12.4
10%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.1
3%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
89.5
91%
1
NL
Wolters Kluwer NV
AEX:WKL
9.1
6%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Eltes Co Ltd
TSE:3967
Average EV/EBIT: 21.1
27.2
N/A N/A
UK
Relx PLC
LSE:REL
17.6
12%
1.5
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
CA
Thomson Reuters Corp
TSX:TRI
21.5
16%
1.3
IE
Experian PLC
LSE:EXPN
18.8
14%
1.3
US
Verisk Analytics Inc
NASDAQ:VRSK
21.4
10%
2.1
US
Equifax Inc
NYSE:EFX
22.7
22%
1
CH
SGS SA
SIX:SGSN
18.2
12%
1.5
US
Leidos Holdings Inc
NYSE:LDOS
11.5
5%
2.3
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -237.4 N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
11.9
8%
1.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett