M

Mercury Realtech Innovator Inc
TSE:5025

Watchlist Manager
Mercury Realtech Innovator Inc
TSE:5025
Watchlist
Price: 734 JPY 1.1%
Market Cap: ¥2B

Relative Value

5025 doesn't have a meaningful market cap.

The Relative Value of one Mercury Realtech Innovator Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 734 JPY, Mercury Realtech Innovator Inc 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.

Mercury Realtech Innovator Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Mercury Realtech Innovator Inc 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
Mercury Realtech Innovator Inc
TSE:5025
1.9B JPY 1.2 30.6 11.7 48.1
US
CBRE Group Inc
NYSE:CBRE
50.6B USD 1.3 41.2 22.3 34.1
CN
Ke Holdings Inc
HKEX:2423
164.7B HKD 1.4 42.4 25.2 25.2
US
Jones Lang LaSalle Inc
NYSE:JLL
16.9B USD 0.7 26.6 14.5 18.2
US
Zillow Group Inc
NASDAQ:ZG
15B USD 6 -468.9 80.3 -154.3
CA
FirstService Corp
TSX:FSV
9.6B CAD 1.3 50.3 10.7 16.3
US
Compass Inc
NYSE:COMP
7B USD 1 -122.2 94.4 -198.5
CA
Colliers International Group Inc
TSX:CIGI
9.5B CAD 1.3 59.5 9.9 16.3
US
Opendoor Technologies Inc
NASDAQ:OPEN
4.8B USD 1 -14.6 -29.8 -23.7
UK
Cushman & Wakefield PLC
NYSE:CWK
3.8B USD 0.4 16.9 10.3 12.7
US
Newmark Group Inc
NASDAQ:NMRK
3.1B USD 1 29.9 12.4 22.5
P/E Multiple
Earnings Growth PEG
JP
M
Mercury Realtech Innovator Inc
TSE:5025
Average P/E: 37.2
30.6
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.2
39%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
42.4
-13%
N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
26.6
26%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -468.9 N/A N/A
CA
FirstService Corp
TSX:FSV
50.3
33%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -122.2 N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
59.5
39%
1.5
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -14.6 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16.9
44%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
29.9
83%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
Mercury Realtech Innovator Inc
TSE:5025
Average EV/EBITDA: 29.2
11.7
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
22.3
24%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
25.2
31%
0.8
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
14%
1
US
Zillow Group Inc
NASDAQ:ZG
80.3
156%
0.5
CA
FirstService Corp
TSX:FSV
10.7
10%
1.1
US
C
Compass Inc
NYSE:COMP
94.4
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
9.9
16%
0.6
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -29.8 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
10.3
18%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.4
29%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M
Mercury Realtech Innovator Inc
TSE:5025
Average EV/EBIT: 24.2
48.1
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
34.1
31%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
25.2
30%
0.8
US
Jones Lang LaSalle Inc
NYSE:JLL
18.2
17%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -154.3 N/A N/A
CA
FirstService Corp
TSX:FSV
16.3
10%
1.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -198.5 N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
16.3
16%
1
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -23.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.7
20%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
22.5
41%
0.5