CL Holdings Inc
TSE:4286

Watchlist Manager
CL Holdings Inc Logo
CL Holdings Inc
TSE:4286
Watchlist
Price: 1 057 JPY -1.21% Market Closed
Market Cap: ¥12.2B

Relative Value

The Relative Value of one CL Holdings Inc stock under the Base Case scenario is 1 622.15 JPY. Compared to the current market price of 1 057 JPY, CL Holdings Inc is Undervalued by 35%.

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
1 622.15 JPY
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CL Holdings Inc 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
CL Holdings Inc
TSE:4286
11.3B JPY 0.3 34.9 4.8 13
FR
Publicis Groupe SA
PAR:PUB
21.3B EUR 1.3 12.5 7.1 9.4
US
Omnicom Group Inc
NYSE:OMC
24.6B USD 1.5 18.4 9.9 10.8
UK
Informa PLC
LSE:INF
11.5B GBP 3 158.1 11.7 18.1
CN
Focus Media Information Technology Co Ltd
SZSE:002027
104.1B CNY 8.2 19.1 16.4 16.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
78.5B CNY 1.1 -334.3 -363.7 -363.7
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
Leo Group Co Ltd
SZSE:002131
57.6B CNY 2.9 118.6 495.5 495.5
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
US
NIQ Global Intelligence PLC
NYSE:NIQ
5.2B USD 0 0 0 0
JP
Dentsu Group Inc
TSE:4324
778.8B JPY 0.6 -3.1 3.9 5.7
P/E Multiple
Earnings Growth PEG
JP
CL Holdings Inc
TSE:4286
Average P/E: 54.1
34.9
54%
0.6
FR
Publicis Groupe SA
PAR:PUB
12.5
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.4
35%
0.5
UK
Informa PLC
LSE:INF
158.1
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.1
9%
2.1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -334.3 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
Leo Group Co Ltd
SZSE:002131
118.6
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
CL Holdings Inc
TSE:4286
Average EV/EBITDA: 69.5
4.8
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.1
3%
2.4
US
Omnicom Group Inc
NYSE:OMC
9.9
22%
0.4
UK
Informa PLC
LSE:INF
11.7
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.4
16%
1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -363.7 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
Leo Group Co Ltd
SZSE:002131
495.5
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
JP
Dentsu Group Inc
TSE:4324
3.9
4%
1