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 Closed
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
35.9B JPY 1.9 17.4 6.3 10.1
US
Cintas Corp
NASDAQ:CTAS
76.4B USD 7.1 40.4 26.3 31.7
US
Copart Inc
NASDAQ:CPRT
37.9B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31B AUD 3.2 23.9 17 17
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.8B CAD 4.6 53.8 20.4 29.7
US
RB Global Inc
F:J1F
17.5B EUR 4.5 52.6 19.9 29.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.2 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
7.6B USD 3 835 -9.6 -7.7 -7.5
FR
Elis SA
PAR:ELIS
5.9B EUR 1.2 15.6 5.5 14.1
DK
Iss A/S
CSE:ISS
41.8B DKK 0.5 15.2 7.9 10.9
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: 351.8
1.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.1
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
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 835
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: 30.2
17.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.4
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.9
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.8
35%
1.5
US
RB Global Inc
F:J1F
52.6
35%
1.5
FR
Spie SA
PAR:SPIE
39.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.6 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
15.2
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: 14.3
6.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.3
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
17
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.4
11%
1.9
US
RB Global Inc
F:J1F
19.9
11%
1.8
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.5
6%
0.9
DK
Iss A/S
CSE:ISS
7.9
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: 19.4
10.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.7
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
17
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.7
9%
3.3
US
RB Global Inc
F:J1F
29.1
9%
3.2
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
14.1
10%
1.4
DK
Iss A/S
CSE:ISS
10.9
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A