I

Integral Corp
TSE:5842

Watchlist Manager
Integral Corp
TSE:5842
Watchlist
Price: 3 545 JPY 0.14% Market Closed
Market Cap: ¥124B

Relative Value

The Relative Value of one Integral Corp stock under the Base Case scenario is 3 721.8 JPY. Compared to the current market price of 3 545 JPY, Integral Corp is Undervalued by 5%.

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
3 721.8 JPY
Undervaluation 5%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Integral Corp 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
Integral Corp
TSE:5842
120B JPY 4.5 8 4.6 4.6
US
Blackstone Inc
NYSE:BX
173.9B USD 12 57.6 25.2 25.3
US
BlackRock Inc
NYSE:BLK
173.1B USD 7.1 31.2 21.5 24.4
CA
Brookfield Corp
NYSE:BN
102B USD 1.4 122.9 10.1 15.4
US
KKR & Co Inc
NYSE:KKR
101.8B USD 5.7 45.1 331.1 331.1
US
Bank of New York Mellon Corp
NYSE:BK
82.6B USD 4.1 15.6 0 0
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
68.5B EUR 22.3 39.2 49.4 50.2
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
108.4B CAD 22.4 39.3 30.5 31
CA
Brookfield Asset Management Inc
NYSE:BAM
80.3B USD 22.7 39.9 42.8 43.5
US
Ameriprise Financial Inc
NYSE:AMP
48.9B USD 2.6 13.5 13.9 13.9
UK
3i Group PLC
LSE:III
33.4B GBP 5 5.3 5.2 5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I
Integral Corp
TSE:5842
Average EV/EBITDA: 53.4
4.6
N/A N/A
US
Blackstone Inc
NYSE:BX
25.2
18%
1.4
US
BlackRock Inc
NYSE:BLK
21.5
24%
0.9
CA
Brookfield Corp
NYSE:BN
10.1
-22%
N/A
US
KKR & Co Inc
NYSE:KKR
331.1
126%
2.6
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
49.4
243%
0.2
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
30.5
243%
0.1
CA
Brookfield Asset Management Inc
NYSE:BAM
42.8
243%
0.2
US
Ameriprise Financial Inc
NYSE:AMP
13.9
5%
2.8
UK
3i Group PLC
LSE:III
5.2
7%
0.7