F&M Co Ltd
TSE:4771

Watchlist Manager
F&M Co Ltd Logo
F&M Co Ltd
TSE:4771
Watchlist
Price: 2 425 JPY -0.41%
Market Cap: ¥38.1B

Relative Value

The Relative Value of one F&M Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 425 JPY, F&M Co Ltd 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.

F&M Co Ltd Relative Value
HIDDEN
Show
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
36B JPY 1.9 17.4 6.3 10.1
US
Cintas Corp
NASDAQ:CTAS
76.4B USD 7.1 40.4 26.4 31.7
US
Copart Inc
NASDAQ:CPRT
38.7B USD 8.3 24.3 17.2 19.4
AU
Brambles Ltd
ASX:BXB
31B AUD 3.2 23.7 11.5 11.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29B CAD 4.6 53.8 14.7 21.5
US
RB Global Inc
F:J1F
17.5B EUR 4.4 51.1 23.4 34.2
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.2 10.1 16.7
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 3 951.7 -9.8 -7.9 -7.7
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.5 5.4 13.8
DK
Iss A/S
CSE:ISS
41.5B DKK 0.5 15.3 7.9 10.9
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
JP
F&M Co Ltd
TSE:4771
Average P/S: 362.4
1.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
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
4.6
5%
0.9
US
RB Global Inc
F:J1F
4.4
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 951.7
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
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: 30.1
17.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.4
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.3
6%
4
AU
Brambles Ltd
ASX:BXB
23.7
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.8
35%
1.5
US
RB Global Inc
F:J1F
51.1
35%
1.5
FR
Spie SA
PAR:SPIE
39.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
15.5
15%
1
DK
Iss A/S
CSE:ISS
15.3
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBITDA: 13.8
6.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.4
10%
2.6
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
11.5
27%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.7
11%
1.3
US
RB Global Inc
F:J1F
23.4
11%
2.1
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.9
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBIT: 18.9
10.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.7
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
11.5
9%
1.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.5
9%
2.4
US
RB Global Inc
F:J1F
34.2
9%
3.8
FR
Spie SA
PAR:SPIE
16.7
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.8
10%
1.4
DK
Iss A/S
CSE:ISS
10.9
7%
1.6
US
I
IAA Inc
F:3NI
18.8
N/A N/A