VIS Co Ltd
TSE:5071
Relative Value
The Relative Value of one VIS Co Ltd stock under the Base Case scenario is 763.94 JPY. Compared to the current market price of 812 JPY, VIS Co Ltd is Overvalued by 6%.
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.
Valuation Multiples
Multiples Across Competitors
Competitors Multiples
VIS Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
JP |
V
|
VIS Co Ltd
TSE:5071
|
6.7B JPY | 0.5 | 7.8 | 1.7 | 1.8 | |
US |
![]() |
Cintas Corp
NASDAQ:CTAS
|
47.9B USD | 5.6 | 37.2 | 23.5 | 29 | |
US |
![]() |
Copart Inc
NASDAQ:CPRT
|
42.3B USD | 11.3 | 36.6 | 25.8 | 28.6 | |
AU |
![]() |
Brambles Ltd
ASX:BXB
|
19.4B AUD | 2.2 | 20.3 | 15.3 | 15.3 | |
CA |
![]() |
Ritchie Bros Auctioneers Inc
TSX:RBA
|
13.1B CAD | 5.2 | 89.6 | 26.6 | 35 | |
US |
![]() |
Edd Helms Group Inc
OTC:EDHD
|
7.1B USD | 328.6 | -14 226.2 | -48 454.1 | -11 323.5 | |
IN |
![]() |
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
|
516B INR | 15.9 | 55.1 | 44 | 44 | |
US |
![]() |
IAA Inc
NYSE:IAA
|
5.3B USD | 2.5 | 18.3 | 11.9 | 15 | |
UK |
![]() |
HomeServe PLC
LSE:HSV
|
4B GBP | 2.6 | 29.9 | 186 | 286 | |
FR |
![]() |
Spie SA
PAR:SPIE
|
4.6B EUR | 0.6 | 30.1 | 8 | 13 | |
FR |
E
|
Elis SA
PAR:ELIS
|
3.8B EUR | 1 | 18.5 | 5.8 | 16.1 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
JP |
V
|
VIS Co Ltd
TSE:5071
|
0.5
|
N/A |
US |
![]() |
Cintas Corp
NASDAQ:CTAS
|
5.6
|
31%
|
US |
![]() |
Copart Inc
NASDAQ:CPRT
|
11.3
|
37%
|
AU |
![]() |
Brambles Ltd
ASX:BXB
|
2.2
|
27%
|
CA |
![]() |
Ritchie Bros Auctioneers Inc
TSX:RBA
|
5.2
|
87%
|
US |
![]() |
Edd Helms Group Inc
OTC:EDHD
|
328.6
|
N/A |
IN |
![]() |
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
|
15.9
|
140%
|
US |
![]() |
IAA Inc
NYSE:IAA
|
2.5
|
15%
|
UK |
![]() |
HomeServe PLC
LSE:HSV
|
2.6
|
26%
|
FR |
![]() |
Spie SA
PAR:SPIE
|
0.6
|
16%
|
FR |
E
|
Elis SA
PAR:ELIS
|
1
|
24%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
JP |
V
|
VIS Co Ltd
TSE:5071
|
7.8
|
N/A |
US |
![]() |
Cintas Corp
NASDAQ:CTAS
|
37.2
|
34%
|
US |
![]() |
Copart Inc
NASDAQ:CPRT
|
36.6
|
50%
|
AU |
![]() |
Brambles Ltd
ASX:BXB
|
20.3
|
39%
|
CA |
![]() |
Ritchie Bros Auctioneers Inc
TSX:RBA
|
89.6
|
125%
|
US |
![]() |
Edd Helms Group Inc
OTC:EDHD
|
Negative Multiple: -14 226.2 | N/A |
IN |
![]() |
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
|
55.1
|
92%
|
US |
![]() |
IAA Inc
NYSE:IAA
|
18.3
|
2%
|
UK |
![]() |
HomeServe PLC
LSE:HSV
|
29.9
|
81%
|
FR |
![]() |
Spie SA
PAR:SPIE
|
30.1
|
162%
|
FR |
E
|
Elis SA
PAR:ELIS
|
18.5
|
118%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
JP |
V
|
VIS Co Ltd
TSE:5071
|
1.7
|
N/A |
US |
![]() |
Cintas Corp
NASDAQ:CTAS
|
23.5
|
32%
|
US |
![]() |
Copart Inc
NASDAQ:CPRT
|
25.8
|
46%
|
AU |
![]() |
Brambles Ltd
ASX:BXB
|
15.3
|
155%
|
CA |
![]() |
Ritchie Bros Auctioneers Inc
TSX:RBA
|
26.6
|
132%
|
US |
![]() |
Edd Helms Group Inc
OTC:EDHD
|
Negative Multiple: -48 454.1 | N/A |
IN |
![]() |
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
|
44
|
86%
|
US |
![]() |
IAA Inc
NYSE:IAA
|
11.9
|
7%
|
UK |
![]() |
HomeServe PLC
LSE:HSV
|
186
|
35%
|
FR |
![]() |
Spie SA
PAR:SPIE
|
8
|
24%
|
FR |
E
|
Elis SA
PAR:ELIS
|
5.8
|
30%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
JP |
V
|
VIS Co Ltd
TSE:5071
|
1.8
|
N/A |
US |
![]() |
Cintas Corp
NASDAQ:CTAS
|
29
|
38%
|
US |
![]() |
Copart Inc
NASDAQ:CPRT
|
28.6
|
47%
|
AU |
![]() |
Brambles Ltd
ASX:BXB
|
15.3
|
36%
|
CA |
![]() |
Ritchie Bros Auctioneers Inc
TSX:RBA
|
35
|
247%
|
US |
![]() |
Edd Helms Group Inc
OTC:EDHD
|
Negative Multiple: -11 323.5 | N/A |
IN |
![]() |
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
|
44
|
93%
|
US |
![]() |
IAA Inc
NYSE:IAA
|
15
|
1%
|
UK |
![]() |
HomeServe PLC
LSE:HSV
|
286
|
59%
|
FR |
![]() |
Spie SA
PAR:SPIE
|
13
|
43%
|
FR |
E
|
Elis SA
PAR:ELIS
|
16.1
|
39%
|