M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 3 249 JPY 1.31%
Market Cap: 535.4B JPY

Relative Value

The Relative Value of one Mercari Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 249 JPY, Mercari Inc is hidden .

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.

Mercari Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
12
Median 3Y
2.2
Median 5Y
2.6
Industry
0.6
Forward
2.5
vs History
50
vs Industry
17
Median 3Y
23.3
Median 5Y
19
Industry
17.1
Forward
21.9
vs History
25
vs Industry
Median 3Y
-9.5
Median 5Y
-9.3
Industry
8.5
vs History
38
vs Industry
Median 3Y
-20.4
Median 5Y
10.7
Industry
17.6
vs History
66
vs Industry
10
Median 3Y
5
Median 5Y
8.5
Industry
1.7
vs History
44
vs Industry
16
Median 3Y
2
Median 5Y
2.3
Industry
0.7
Forward
2.2
vs History
49
vs Industry
35
Median 3Y
2.9
Median 5Y
3.2
Industry
2.3
vs History
53
vs Industry
17
Median 3Y
14
Median 5Y
14
Industry
8.5
Forward
12.7
vs History
53
vs Industry
23
Median 3Y
15.5
Median 5Y
15.5
Industry
13.1
vs History
25
vs Industry
Median 3Y
-9.1
Median 5Y
-8.3
Industry
10
vs History
25
vs Industry
Median 3Y
-9
Median 5Y
-8.3
Industry
14.2
vs History
65
vs Industry
36
Median 3Y
1.2
Median 5Y
2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Mercari 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
Mercari Inc
TSE:4385
528.2B JPY 2.7 19 13.3 14.1
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34.4 18.7 34
ZA
Naspers Ltd
JSE:NPN
874.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
368.6B USD 2.5 20.5 21.2 21.2
CN
PDD Holdings Inc
NASDAQ:PDD
172.6B USD 2.9 11.8 8.5 8.5
NL
Prosus NV
AEX:PRX
126.6B EUR 21.6 11 608.6 608.6
AR
Mercadolibre Inc
NASDAQ:MELI
110B USD 4.2 53 27.7 34.2
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 52.7 27.6 34.1
US
DoorDash Inc
NASDAQ:DASH
95.7B USD 7.6 110.9 71.6 135.6
CN
Meituan
HKEX:3690
602B HKD 1.5 -271.3 -167 -167
CN
JD.Com Inc
HKEX:9618
365B HKD 0.3 10.1 10.8 10.8
P/S Multiple
Revenue Growth P/S to Growth
JP
M
Mercari Inc
TSE:4385
Average P/S: 5.1
2.7
7%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
21.6
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
JP
M
Mercari Inc
TSE:4385
Average P/E: 35.9
19
5%
3.8
US
Amazon.com Inc
NASDAQ:AMZN
34.4
22%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.5
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.8
10%
1.2
NL
Prosus NV
AEX:PRX
11
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
53
32%
1.7
UY
MercadoLibre Inc
BMV:MELIN
52.7
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
110.9
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -271.3
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.1
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBITDA: 89.8
13.3
2%
6.7
US
Amazon.com Inc
NASDAQ:AMZN
18.7
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.2
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.5
13%
0.7
NL
Prosus NV
AEX:PRX
608.6
75%
8.1
AR
Mercadolibre Inc
NASDAQ:MELI
27.7
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
27.6
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
71.6
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -167
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBIT: 100.1
14.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.2
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.5
13%
0.7
NL
Prosus NV
AEX:PRX
608.6
97%
6.3
AR
Mercadolibre Inc
NASDAQ:MELI
34.2
31%
1.1
UY
MercadoLibre Inc
BMV:MELIN
34.1
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
135.6
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -167
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.8
4%
2.7