Loading...

Cosmo Energy Holdings Co Ltd (TSE:5021)

3 545 JPY +15 JPY ( +0.42% )
Watchlist Manager
Cosmo Energy Holdings Co Ltd
TSE:5021
Watchlist

Relative Value

The Relative Value of one 5021 stock under the Base Case scenario is 9 357.27 JPY. Compared to the current market price of 3 545 JPY, 5021 stock is Undervalued by 62%.

Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

5021 Relative Value
Base Case
9 357.27 JPY
Undervaluation 62%
Relative Value
Price
C
Bear Case
Base Case
Bull Scenario

Valuation Multiples

Multiples Across Competitors

5021 Competitors Multiples
Cosmo Energy Holdings Co Ltd Competitors

Country Company Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Cosmo Energy Holdings Co Ltd
TSE:5021
297B JPY 0.1 2.1 1.7 2.3
IN
Reliance Industries Ltd
OTC:RLNIY
936B USD 10.1 120.5 58.3 89
US
Marathon Petroleum Corp
NYSE:MPC
55.9B USD 0.4 5.2 7.6 11.9
US
Valero Energy Corp
NYSE:VLO
50.2B USD 0.4 19.8 9 14.2
US
Phillips 66
NYSE:PSX
45.1B USD 0.4 17.7 17.2 34.5
FI
Neste Oyj
OTC:NTOIF
32.5B USD 1.8 15.1 13.4 13.4

See Also

Other Stocks

FAQ

What is relative valuation?

Relative valuation is used to value companies by comparing them to other businesses based on certain metrics such as EV/Revenue, EV/EBITDA, and P/E ratios.

Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Read more
How is relative value calculated?

Our algorithm takes into account all the information about the company's valuation multiples (their historical values, how competitors are priced, and much more) and consolidates it into one single number - relative value.

Read more
What do scenarios mean?

A stock has no absolute intrinsic value because the future is not predetermined.

Therefore, we give a range of the possible stock intrinsic values in the form of a bear, bull, and base scenarios so you can see a complete picture of the investment risks and opportunities.