Geostr Corp
TSE:5282
Relative Value
The Relative Value of one Geostr Corp stock under the Base Case scenario is 565.51 JPY. Compared to the current market price of 299 JPY, Geostr Corp is Undervalued by 47%.
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
Geostr Corp Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
JP |
G
|
Geostr Corp
TSE:5282
|
9.4B JPY | 0.3 | 7.9 | 3.4 | 4.6 | |
CH |
H
|
Holcim AG
SIX:HOLN
|
32.9B CHF | 1.1 | 10 | 6.5 | 12.9 | |
IE |
![]() |
CRH PLC
LSE:CRH
|
28.7B GBP | 1.1 | 9.2 | 64.1 | 93.1 | |
IN |
![]() |
UltraTech Cement Ltd
NSE:ULTRACEMCO
|
2.3T INR | 3.6 | 44.5 | 21.4 | 29.4 | |
US |
![]() |
Vulcan Materials Co
NYSE:VMC
|
26.1B USD | 3.5 | 43.2 | 18.2 | 28.4 | |
US |
![]() |
Martin Marietta Materials Inc
NYSE:MLM
|
24.7B USD | 3.9 | 25.5 | 16.9 | 24 | |
KR |
P
|
Posco Chemical Co Ltd
KRX:003670
|
26.4T KRW | 7 | 218.2 | 105.1 | 171.3 | |
CN |
A
|
Anhui Conch Cement Co Ltd
SSE:600585
|
133B CNY | 1 | 10.1 | 6.1 | 6.1 | |
DE |
![]() |
HeidelbergCement AG
XETRA:HEI
|
13B EUR | 0.6 | 8.2 | 5.2 | 8.9 | |
IN |
![]() |
Grasim Industries Ltd
NSE:GRASIM
|
1.1T INR | 1 | 13.7 | 7.3 | 9.2 | |
CO |
C
|
Cementos Argos SA
OTC:CMTSY
|
11.3B USD | 0 | 0 | 0 | 0 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
JP |
G
|
Geostr Corp
TSE:5282
|
0.3
|
-5%
|
CH |
H
|
Holcim AG
SIX:HOLN
|
1.1
|
4%
|
IE |
![]() |
CRH PLC
LSE:CRH
|
1.1
|
16%
|
IN |
![]() |
UltraTech Cement Ltd
NSE:ULTRACEMCO
|
3.6
|
21%
|
US |
![]() |
Vulcan Materials Co
NYSE:VMC
|
3.5
|
18%
|
US |
![]() |
Martin Marietta Materials Inc
NYSE:MLM
|
3.9
|
20%
|
KR |
P
|
Posco Chemical Co Ltd
KRX:003670
|
7
|
239%
|
CN |
A
|
Anhui Conch Cement Co Ltd
SSE:600585
|
1
|
11%
|
DE |
![]() |
HeidelbergCement AG
XETRA:HEI
|
0.6
|
7%
|
IN |
![]() |
Grasim Industries Ltd
NSE:GRASIM
|
1
|
-69%
|
CO |
C
|
Cementos Argos SA
OTC:CMTSY
|
Not Available |
28%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
JP |
G
|
Geostr Corp
TSE:5282
|
7.9
|
-70%
|
CH |
H
|
Holcim AG
SIX:HOLN
|
10
|
10%
|
IE |
![]() |
CRH PLC
LSE:CRH
|
9.2
|
-5%
|
IN |
![]() |
UltraTech Cement Ltd
NSE:ULTRACEMCO
|
44.5
|
78%
|
US |
![]() |
Vulcan Materials Co
NYSE:VMC
|
43.2
|
98%
|
US |
![]() |
Martin Marietta Materials Inc
NYSE:MLM
|
25.5
|
44%
|
KR |
P
|
Posco Chemical Co Ltd
KRX:003670
|
218.2
|
476%
|
CN |
A
|
Anhui Conch Cement Co Ltd
SSE:600585
|
10.1
|
39%
|
DE |
![]() |
HeidelbergCement AG
XETRA:HEI
|
8.2
|
15%
|
IN |
![]() |
Grasim Industries Ltd
NSE:GRASIM
|
13.7
|
-70%
|
CO |
C
|
Cementos Argos SA
OTC:CMTSY
|
Not Available |
276%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
JP |
G
|
Geostr Corp
TSE:5282
|
3.4
|
N/A |
CH |
H
|
Holcim AG
SIX:HOLN
|
6.5
|
24%
|
IE |
![]() |
CRH PLC
LSE:CRH
|
64.1
|
19%
|
IN |
![]() |
UltraTech Cement Ltd
NSE:ULTRACEMCO
|
21.4
|
73%
|
US |
![]() |
Vulcan Materials Co
NYSE:VMC
|
18.2
|
48%
|
US |
![]() |
Martin Marietta Materials Inc
NYSE:MLM
|
16.9
|
51%
|
KR |
P
|
Posco Chemical Co Ltd
KRX:003670
|
105.1
|
359%
|
CN |
A
|
Anhui Conch Cement Co Ltd
SSE:600585
|
6.1
|
104%
|
DE |
![]() |
HeidelbergCement AG
XETRA:HEI
|
5.2
|
21%
|
IN |
![]() |
Grasim Industries Ltd
NSE:GRASIM
|
7.3
|
-80%
|
CO |
C
|
Cementos Argos SA
OTC:CMTSY
|
Not Available |
32%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
JP |
G
|
Geostr Corp
TSE:5282
|
4.6
|
N/A |
CH |
H
|
Holcim AG
SIX:HOLN
|
12.9
|
81%
|
IE |
![]() |
CRH PLC
LSE:CRH
|
93.1
|
23%
|
IN |
![]() |
UltraTech Cement Ltd
NSE:ULTRACEMCO
|
29.4
|
85%
|
US |
![]() |
Vulcan Materials Co
NYSE:VMC
|
28.4
|
58%
|
US |
![]() |
Martin Marietta Materials Inc
NYSE:MLM
|
24
|
70%
|
KR |
P
|
Posco Chemical Co Ltd
KRX:003670
|
171.3
|
412%
|
CN |
A
|
Anhui Conch Cement Co Ltd
SSE:600585
|
6.1
|
46%
|
DE |
![]() |
HeidelbergCement AG
XETRA:HEI
|
8.9
|
40%
|
IN |
![]() |
Grasim Industries Ltd
NSE:GRASIM
|
9.2
|
-83%
|
CO |
C
|
Cementos Argos SA
OTC:CMTSY
|
Not Available |
35%
|