USS Co Ltd
TSE:4732

Watchlist Manager
USS Co Ltd Logo
USS Co Ltd
TSE:4732
Watchlist
Price: 1 703.5 JPY -0.82% Market Closed
Market Cap: 807.5B JPY

Relative Value

The Relative Value of one USS Co Ltd stock under the Base Case scenario is 638.2 JPY. Compared to the current market price of 1 703.5 JPY, USS Co Ltd is Overvalued by 63%.

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
638.2 JPY
Overvaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
4
Median 3Y
6.4
Median 5Y
3.6
Industry
0.6
Forward
7
vs History
22
vs Industry
26
Median 3Y
18.5
Median 5Y
18.5
Industry
17
Forward
19.2
vs History
1
vs Industry
14
Median 3Y
16
Median 5Y
8.3
Industry
8.6
vs History
1
vs Industry
21
Median 3Y
17.5
Median 5Y
12
Industry
17.3
vs History
1
vs Industry
17
Median 3Y
3.3
Median 5Y
1.7
Industry
1.7
vs History
1
vs Industry
5
Median 3Y
5.4
Median 5Y
2.7
Industry
0.7
Forward
6.2
vs History
1
vs Industry
10
Median 3Y
8.9
Median 5Y
4.4
Industry
2.3
vs History
1
vs Industry
27
Median 3Y
9.7
Median 5Y
4.7
Industry
8.5
Forward
10.9
vs History
1
vs Industry
36
Median 3Y
10.7
Median 5Y
5.6
Industry
13.2
vs History
1
vs Industry
18
Median 3Y
13.3
Median 5Y
6.5
Industry
10.1
vs History
1
vs Industry
24
Median 3Y
14.3
Median 5Y
9.8
Industry
14.4
vs History
1
vs Industry
8
Median 3Y
3.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
USS 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
USS Co Ltd
TSE:4732
788.9B JPY 7.5 20.4 11.5 12.6
US
Carvana Co
NYSE:CVNA
86.9B USD 4.8 138.1 44.9 52.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
83.7B USD 4.8 33.7 23.1 26.5
US
Autozone Inc
NYSE:AZO
63.7B USD 3.4 25.5 17.1 20
ZA
Motus Holdings Ltd
JSE:MTH
20.2B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.5 11 12.4
TW
Hotai Motor Co Ltd
TWSE:2207
327.5B TWD 1.3 17.9 23.9 54.2
US
AutoNation Inc
NYSE:AN
8B USD 0.3 12 10 11.8
US
Lithia Motors Inc
NYSE:LAD
8B USD 0.2 8.9 10.9 13
US
Murphy Usa Inc
NYSE:MUSA
7.4B USD 0.4 15.6 9.5 13
ZA
Super Group Ltd
JSE:SPG
7B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
JP
USS Co Ltd
TSE:4732
Average P/S: 2.6
7.5
5%
1.5
US
Carvana Co
NYSE:CVNA
4.8
33%
0.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
4.8
7%
0.7
US
Autozone Inc
NYSE:AZO
3.4
8%
0.4
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
6%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
0.4
3%
0.1
TW
Hotai Motor Co Ltd
TWSE:2207
1.3
N/A N/A
US
AutoNation Inc
NYSE:AN
0.3
4%
0.1
US
Lithia Motors Inc
NYSE:LAD
0.2
5%
0
US
Murphy Usa Inc
NYSE:MUSA
0.4
1%
0.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-8%
N/A
P/E Multiple
Earnings Growth PEG
JP
USS Co Ltd
TSE:4732
Average P/E: 31.5
20.4
6%
3.4
US
Carvana Co
NYSE:CVNA
138.1
117%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
33.7
10%
3.4
US
Autozone Inc
NYSE:AZO
25.5
11%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
17%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.5
2%
5.8
TW
Hotai Motor Co Ltd
TWSE:2207
17.9
N/A N/A
US
AutoNation Inc
NYSE:AN
12
8%
1.5
US
Lithia Motors Inc
NYSE:LAD
8.9
9%
1
US
Murphy Usa Inc
NYSE:MUSA
15.6
3%
5.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
USS Co Ltd
TSE:4732
Average EV/EBITDA: 18
11.5
4%
2.9
US
Carvana Co
NYSE:CVNA
44.9
42%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.1
8%
2.9
US
Autozone Inc
NYSE:AZO
17.1
8%
2.1
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11
2%
5.5
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
AutoNation Inc
NYSE:AN
10
4%
2.5
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
Murphy Usa Inc
NYSE:MUSA
9.5
3%
3.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
USS Co Ltd
TSE:4732
Average EV/EBIT: 24
12.6
N/A N/A
US
Carvana Co
NYSE:CVNA
52.2
49%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
26.5
8%
3.3
US
Autozone Inc
NYSE:AZO
20
9%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.4
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54.2
N/A N/A
US
AutoNation Inc
NYSE:AN
11.8
4%
2.9
US
Lithia Motors Inc
NYSE:LAD
13
5%
2.6
US
Murphy Usa Inc
NYSE:MUSA
13
1%
13
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A