FuRyu Corp
TSE:6238

Watchlist Manager
FuRyu Corp Logo
FuRyu Corp
TSE:6238
Watchlist
Price: 1 035 JPY 1.27% Market Closed
Market Cap: ¥29.3B

Relative Value

The Relative Value of one FuRyu Corp stock under the Base Case scenario is 1 059.6 JPY. Compared to the current market price of 1 035 JPY, FuRyu Corp is Undervalued by 2%.

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
1 059.6 JPY
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
FuRyu 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
FuRyu Corp
TSE:6238
27.4B JPY 0.6 14.8 3.2 5.9
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 20.3 10.3 13
US
Hasbro Inc
NASDAQ:HAS
13.4B USD 3 -23.8 15.6 18.2
JP
Shimano Inc
TSE:7309
1.6T JPY 3.3 29.9 14.3 21.5
UK
Games Workshop Group PLC
LSE:GAW
5.6B GBP 8.5 26.9 16.7 19.4
US
Mattel Inc
NASDAQ:MAT
6.6B USD 1.3 15.2 9.8 12.6
US
Acushnet Holdings Corp
NYSE:GOLF
5.8B USD 2.3 26.1 18 21.2
CA
BRP Inc
TSX:DOO
7.8B CAD 1 316.9 10.1 18.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
37.8B CNY 2 20.9 16 16
US
Brunswick Corp
NYSE:BC
5.5B USD 1 -40.4 11.7 22.7
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.8 37.2 18.2 25.2
P/E Multiple
Earnings Growth PEG
JP
FuRyu Corp
TSE:6238
Average P/E: 56.5
14.8
23%
0.6
JP
Bandai Namco Holdings Inc
TSE:7832
20.3
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -23.8
29%
N/A
JP
Shimano Inc
TSE:7309
29.9
0%
N/A
UK
Games Workshop Group PLC
LSE:GAW
26.9
5%
5.4
US
Mattel Inc
NASDAQ:MAT
15.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
26.1
6%
4.4
CA
BRP Inc
TSX:DOO
316.9
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.9
26%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -40.4 N/A N/A
IT
Technogym SpA
MIL:TGYM
37.2
18%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
FuRyu Corp
TSE:6238
Average EV/EBITDA: 13.1
3.2
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.3
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
15.6
15%
1
JP
Shimano Inc
TSE:7309
14.3
9%
1.6
UK
Games Workshop Group PLC
LSE:GAW
16.7
4%
4.2
US
Mattel Inc
NASDAQ:MAT
9.8
7%
1.4
US
Acushnet Holdings Corp
NYSE:GOLF
18
7%
2.6
CA
BRP Inc
TSX:DOO
10.1
9%
1.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16
38%
0.4
US
Brunswick Corp
NYSE:BC
11.7
14%
0.8
IT
Technogym SpA
MIL:TGYM
18.2
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
FuRyu Corp
TSE:6238
Average EV/EBIT: 17.6
5.9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
18.2
16%
1.1
JP
Shimano Inc
TSE:7309
21.5
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
19.4
4%
4.9
US
Mattel Inc
NASDAQ:MAT
12.6
3%
4.2
US
Acushnet Holdings Corp
NYSE:GOLF
21.2
5%
4.2
CA
BRP Inc
TSX:DOO
18.2
12%
1.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16
33%
0.5
US
Brunswick Corp
NYSE:BC
22.7
N/A N/A
IT
Technogym SpA
MIL:TGYM
25.2
17%
1.5