R

Ray Corp
TSE:4317

Watchlist Manager
Ray Corp
TSE:4317
Watchlist
Price: 700 JPY 0.29% Market Closed
Market Cap: ¥10B

Relative Value

The Relative Value of one Ray Corp stock under the Base Case scenario is 699.17 JPY. Compared to the current market price of 700 JPY, Ray Corp is Fairly Valued.

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
699.17 JPY
Fairly Valued
Relative Value
Price
R
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Ray 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
Ray Corp
TSE:4317
9.2B JPY 0.7 6.8 3.1 4.1
US
Netflix Inc
NASDAQ:NFLX
393.5B USD 8.7 35.8 13.2 29.9
US
Walt Disney Co
NYSE:DIS
202.1B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
105.6B USD 5.3 63.9 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.8B USD 1.9 146 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
38.7B EUR 2.5 6.9 8.2 8.2
US
TKO Group Holdings Inc
NYSE:TKO
40B USD 9.2 174.7 29.5 42.2
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 105.9 17.4 25.6
CN
Tencent Music Entertainment Group
NYSE:TME
25.9B USD 5.7 16.7 119.8 119.8
US
Warner Music Group Corp
NASDAQ:WMG
15.8B USD 2.4 43.9 15.1 21.2
US
Roku Inc
NASDAQ:ROKU
15.7B USD 3.5 -567.4 -167.8 -121
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
R
Ray Corp
TSE:4317
Average EV/EBITDA: 25.7
3.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -167.8 N/A N/A