Draft Inc
TSE:5070

Watchlist Manager
Draft Inc Logo
Draft Inc
TSE:5070
Watchlist
Price: 999 999.9999 JPY Market Closed
Market Cap: ¥7.5B

Relative Value

The Relative Value of one Draft Inc stock under the Base Case scenario is 305 796.0086 JPY. Compared to the current market price of 999 999.9999 JPY, Draft Inc is Overvalued by 69%.

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
305 796.0086 JPY
Overvaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Draft 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
Draft Inc
TSE:5070
7.5B JPY 1 -15.5 -16.2 -11.3
UK
Relx PLC
LSE:REL
47B GBP 4.9 22.6 14.2 17.8
CA
Thomson Reuters Corp
TSX:TRI
60.2B CAD 5.8 29 14.4 20.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 26.9 40.2
IE
Experian PLC
LSE:EXPN
25.3B GBP 4.2 24.7 13.6 19.3
US
Verisk Analytics Inc
NASDAQ:VRSK
27.7B USD 9 30.5 17.1 21.2
CH
SGS SA
SIX:SGSN
17.5B CHF 2.5 26.3 13.1 19.2
US
Equifax Inc
NYSE:EFX
22.4B USD 3.7 33.6 14.3 23.4
US
Leidos Holdings Inc
NYSE:LDOS
22B USD 1.3 15.2 10.7 12.2
US
CoStar Group Inc
NASDAQ:CSGP
18.1B USD 5.5 2 572.1 91 -241.3
NL
Wolters Kluwer NV
AEX:WKL
15.1B EUR 2.5 11.5 9.2 12.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Draft Inc
TSE:5070
Average P/S: 4.5
1
N/A N/A
UK
Relx PLC
LSE:REL
4.9
8%
0.6
CA
Thomson Reuters Corp
TSX:TRI
5.8
8%
0.7
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
4.2
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
9
7%
1.3
CH
SGS SA
SIX:SGSN
2.5
7%
0.4
US
Equifax Inc
NYSE:EFX
3.7
10%
0.4
US
Leidos Holdings Inc
NYSE:LDOS
1.3
4%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
5.5
15%
0.4
NL
Wolters Kluwer NV
AEX:WKL
2.5
5%
0.5
P/E Multiple
Earnings Growth PEG
JP
Draft Inc
TSE:5070
Average P/E: 280.2
Negative Multiple: -15.5
N/A N/A
UK
Relx PLC
LSE:REL
22.6
17%
1.3
CA
Thomson Reuters Corp
TSX:TRI
29
21%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
24.7
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
30.5
15%
2
CH
SGS SA
SIX:SGSN
26.3
12%
2.2
US
Equifax Inc
NYSE:EFX
33.6
32%
1
US
Leidos Holdings Inc
NYSE:LDOS
15.2
7%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
2 572.1
418%
6.2
NL
Wolters Kluwer NV
AEX:WKL
11.5
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Draft Inc
TSE:5070
Average EV/EBITDA: 22.4
Negative Multiple: -16.2
N/A N/A
UK
Relx PLC
LSE:REL
14.2
9%
1.6
CA
Thomson Reuters Corp
TSX:TRI
14.4
9%
1.6
UK
I
IHS Markit Ltd
F:0M3
26.9
N/A N/A
IE
Experian PLC
LSE:EXPN
13.6
10%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
17.1
8%
2.1
CH
SGS SA
SIX:SGSN
13.1
10%
1.3
US
Equifax Inc
NYSE:EFX
14.3
14%
1
US
Leidos Holdings Inc
NYSE:LDOS
10.7
3%
3.6
US
CoStar Group Inc
NASDAQ:CSGP
91
91%
1
NL
Wolters Kluwer NV
AEX:WKL
9.2
6%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Draft Inc
TSE:5070
Average EV/EBIT: 20.7
Negative Multiple: -11.3
N/A N/A
UK
Relx PLC
LSE:REL
17.8
12%
1.5
CA
Thomson Reuters Corp
TSX:TRI
20.7
13%
1.6
UK
I
IHS Markit Ltd
F:0M3
40.2
N/A N/A
IE
Experian PLC
LSE:EXPN
19.3
14%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
21.2
10%
2.1
CH
SGS SA
SIX:SGSN
19.2
13%
1.5
US
Equifax Inc
NYSE:EFX
23.4
22%
1.1
US
Leidos Holdings Inc
NYSE:LDOS
12.2
5%
2.4
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -241.3 N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
12.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett