BML Inc
TSE:4694

Watchlist Manager
BML Inc Logo
BML Inc
TSE:4694
Watchlist
Price: 3 900 JPY 0.26% Market Closed
Market Cap: ¥158.9B

Relative Value

The Relative Value of one BML Inc stock under the Base Case scenario is 2 490.23 JPY. Compared to the current market price of 3 900 JPY, BML Inc is Overvalued by 36%.

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
2 490.23 JPY
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
BML 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
BML Inc
TSE:4694
146.2B JPY 1 20.7 4.3 8
US
CVS Health Corp
NYSE:CVS
94.1B USD 0.2 200.6 13.5 13.5
US
Cigna Corp
NYSE:CI
72.3B USD 0.3 11.8 0 0
US
Cigna Group
XMUN:CGN
60.5B EUR 0.3 11.6 8.8 11.2
DE
Fresenius SE & Co KGaA
XETRA:FRE
26.3B EUR 1.2 23.1 10.1 15.4
DE
Fresenius Medical Care AG
XMUN:FME
22B EUR 1.1 30.6 9.8 20.9
US
Laboratory Corporation of America Holdings
NYSE:LH
22.3B USD 1.6 26 14.1 19.6
US
Quest Diagnostics Inc
NYSE:DGX
20.3B USD 1.9 21 11.6 15.6
US
Guardant Health Inc
NASDAQ:GH
13.6B USD 15 -33.9 -35.7 -32.4
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
10.8B EUR 0.6 15.1 6.1 13.1
AU
Sonic Healthcare Ltd
ASX:SHL
11B AUD 1.1 21.4 16.1 16.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
BML Inc
TSE:4694
Average EV/EBITDA: 10.5
4.3
N/A N/A
US
CVS Health Corp
NYSE:CVS
13.5
25%
0.5
US
Cigna Corp
NYSE:CI
Not Available N/A N/A
US
C
Cigna Group
XMUN:CGN
8.8
4%
2.2
DE
Fresenius SE & Co KGaA
XETRA:FRE
10.1
14%
0.7
DE
Fresenius Medical Care AG
XMUN:FME
9.8
10%
1
US
Laboratory Corporation of America Holdings
NYSE:LH
14.1
16%
0.9
US
Quest Diagnostics Inc
NYSE:DGX
11.6
8%
1.4
US
Guardant Health Inc
NASDAQ:GH
Negative Multiple: -35.7 N/A N/A
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
6.1
10%
0.6
AU
Sonic Healthcare Ltd
ASX:SHL
16.1
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
BML Inc
TSE:4694
Average EV/EBIT: 14.8
8
N/A N/A
US
CVS Health Corp
NYSE:CVS
13.5
19%
0.7
US
Cigna Corp
NYSE:CI
Not Available N/A N/A
US
C
Cigna Group
XMUN:CGN
11.2
5%
2.2
DE
Fresenius SE & Co KGaA
XETRA:FRE
15.4
20%
0.8
DE
Fresenius Medical Care AG
XMUN:FME
20.9
25%
0.8
US
Laboratory Corporation of America Holdings
NYSE:LH
19.6
27%
0.7
US
Quest Diagnostics Inc
NYSE:DGX
15.6
11%
1.4
US
Guardant Health Inc
NASDAQ:GH
Negative Multiple: -32.4 N/A N/A
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
13.1
25%
0.5
AU
Sonic Healthcare Ltd
ASX:SHL
16.1
11%
1.5