F&M Co Ltd
TSE:4771

Watchlist Manager
F&M Co Ltd Logo
F&M Co Ltd
TSE:4771
Watchlist
Price: 2 281 JPY -4.36% Market Closed
Market Cap: ¥35.8B

Relative Value

The Relative Value of one F&M Co Ltd stock under the Base Case scenario is 2 145.96 JPY. Compared to the current market price of 2 281 JPY, F&M Co Ltd is Overvalued by 6%.

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
2 145.96 JPY
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
F&M 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
F&M Co Ltd
TSE:4771
33.7B JPY 1.8 16.4 5.9 9.4
US
Cintas Corp
NASDAQ:CTAS
77.9B USD 7.3 41.4 27 32.4
US
Copart Inc
NASDAQ:CPRT
38.7B USD 8.3 24.2 17.2 19.4
AU
Brambles Ltd
ASX:BXB
30.9B AUD 3.2 24 17 17
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.3B CAD 4.7 54.6 20.6 30.1
US
RB Global Inc
F:J1F
17.9B EUR 4.7 54 20.4 29.8
FR
Spie SA
PAR:SPIE
7.7B EUR 0.8 38.6 9.9 16.4
US
Aurora Innovation Inc
NASDAQ:AUR
7.6B USD 3 776.8 -9.4 -7.5 -7.3
FR
Elis SA
PAR:ELIS
6.1B EUR 1.3 16 5.6 14.3
DK
Iss A/S
CSE:ISS
41.9B DKK 0.5 15.3 8 11
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
JP
F&M Co Ltd
TSE:4771
Average P/S: 346.5
1.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.7
5%
0.9
US
RB Global Inc
F:J1F
4.7
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 776.8
N/A N/A
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
JP
F&M Co Ltd
TSE:4771
Average P/E: 30.4
16.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.4
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
24
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.6
35%
1.6
US
RB Global Inc
F:J1F
54
35%
1.5
FR
Spie SA
PAR:SPIE
38.6
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.4 N/A N/A
FR
Elis SA
PAR:ELIS
16
15%
1.1
DK
Iss A/S
CSE:ISS
15.3
14%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBITDA: 14.4
5.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
17
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.6
11%
1.9
US
RB Global Inc
F:J1F
20.4
11%
1.9
FR
Spie SA
PAR:SPIE
9.9
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.6
6%
0.9
DK
Iss A/S
CSE:ISS
8
6%
1.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBIT: 19.6
9.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
17
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
30.1
9%
3.3
US
RB Global Inc
F:J1F
29.8
9%
3.3
FR
Spie SA
PAR:SPIE
16.4
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.3 N/A N/A
FR
Elis SA
PAR:ELIS
14.3
10%
1.4
DK
Iss A/S
CSE:ISS
11
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A