Kyoei Steel Ltd
TSE:5440

Watchlist Manager
Kyoei Steel Ltd Logo
Kyoei Steel Ltd
TSE:5440
Watchlist
Price: 1 920 JPY -0.57% Market Closed
Market Cap: 86.2B JPY

Relative Value

The Relative Value of one Kyoei Steel Ltd stock under the Base Case scenario is 3 504.88 JPY. Compared to the current market price of 1 920 JPY, Kyoei Steel Ltd is Undervalued by 45%.

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
3 504.88 JPY
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
85
Median 3Y
0.3
Median 5Y
0.2
Industry
1.8
Forward
0.3
vs History
39
vs Industry
23
Median 3Y
6.8
Median 5Y
7.1
Industry
15.9
Forward
6.8
vs History
38
vs Industry
30
Median 3Y
2.8
Median 5Y
2.5
Industry
9.6
vs History
22
vs Industry
16
Median 3Y
9.3
Median 5Y
1.9
Industry
15.7
vs History
30
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
vs History
39
vs Industry
83
Median 3Y
0.4
Median 5Y
0.3
Industry
2.2
Forward
0.3
vs History
63
vs Industry
59
Median 3Y
3.4
Median 5Y
3
Industry
7.1
vs History
42
vs Industry
26
Median 3Y
4.6
Median 5Y
4.4
Industry
10.2
Forward
4.6
vs History
47
vs Industry
22
Median 3Y
7.1
Median 5Y
7
Industry
13
vs History
41
vs Industry
29
Median 3Y
3.7
Median 5Y
3.5
Industry
10.9
vs History
33
vs Industry
19
Median 3Y
5.9
Median 5Y
5.7
Industry
14
vs History
42
vs Industry
71
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Kyoei Steel Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Kyoei Steel Ltd
TSE:5440
83.4B JPY 0.3 7.3 4.4 7
ZA
Kumba Iron Ore Ltd
JSE:KIO
96.9B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
226B BRL 1.1 7.2 3.9 5
AU
Fortescue Metals Group Ltd
ASX:FMG
49.1B AUD 1.9 8 5.5 5.5
AU
Fortescue Ltd
XMUN:FVJ
27.9B EUR 1.9 8 5.5 5.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.3T INR 1.4 70.7 13.2 21.4
US
Nucor Corp
NYSE:NUE
27.1B USD 0.9 13.4 6.6 9.7
LU
ArcelorMittal SA
AEX:MT
22.7B EUR 0.4 19.1 4.4 7.7
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.7 4.9 8.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
152.4B CNY 0.5 19.4 14.8 14.8
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 65.2 9.5 15.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kyoei Steel Ltd
TSE:5440
Average EV/EBITDA: 7.3
4.4
-2%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
14%
N/A
BR
Vale SA
BOVESPA:VALE3
3.9
9%
0.4
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.2
13%
1
US
Nucor Corp
NYSE:NUE
6.6
9%
0.7
LU
ArcelorMittal SA
AEX:MT
4.4
12%
0.4
JP
Nippon Steel Corp
TSE:5401
4.9
7%
0.7
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.8
N/A N/A
IN
Tata Steel Ltd
NSE:TATASTEEL
9.5
20%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kyoei Steel Ltd
TSE:5440
Average EV/EBIT: 10.1
7
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
5
5%
1
AU
Fortescue Metals Group Ltd
ASX:FMG
5.5
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-24%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.4
14%
1.5
US
Nucor Corp
NYSE:NUE
9.7
12%
0.8
LU
ArcelorMittal SA
AEX:MT
7.7
13%
0.6
JP
Nippon Steel Corp
TSE:5401
8.2
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.8
22%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
15.9
32%
0.5