Rorze Corp
TSE:6323

Watchlist Manager
Rorze Corp Logo
Rorze Corp
TSE:6323
Watchlist
Price: 1 548 JPY 4.95% Market Closed
Market Cap: 273.1B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Rorze Corp stock under the Base Case scenario is 641.55 JPY. Compared to the current market price of 1 548 JPY, Rorze Corp is Overvalued by 59%.

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
641.55 JPY
Overvaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.2
P/S
P/S
Price to Sales
2.2
vs History
25
vs Industry
50
Median 3Y
0.3
Median 5Y
0.2
Industry
2.8
Forward
2.1
More Details
11.6
P/E
P/E
Price to Earnings
11.6
vs History
23
vs Industry
50
Median 3Y
1.3
Median 5Y
1.4
Industry
23.1
Forward
11
More Details
7.4
P/OCF
P/OCF
Price to OCF
7.4
vs History
36
vs Industry
51
Median 3Y
9
Median 5Y
5.1
Industry
15.6
More Details
9.7
P/FCFE
P/FCFE
Price to FCFE
9.7
vs History
25
vs Industry
38
Median 3Y
3.8
Median 5Y
3.4
Industry
21.2
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
25
vs Industry
39
Median 3Y
0.4
Median 5Y
0.3
Industry
2
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
25
vs Industry
52
Median 3Y
0.2
Median 5Y
0.1
Industry
2.8
Forward
1.7
More Details
4.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.6
vs History
25
vs Industry
63
Median 3Y
0.5
Median 5Y
0.3
Industry
9.2
More Details
6.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.2
vs History
25
vs Industry
52
Median 3Y
0.6
Median 5Y
0.4
Industry
14.2
Forward
6.2
More Details
7.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.1
vs History
23
vs Industry
50
Median 3Y
0.6
Median 5Y
0.5
Industry
19.1
More Details
6.2
EV/OCF
EV/OCF
Enterprise Value to OCF
6.2
vs History
25
vs Industry
50
Median 3Y
3.4
Median 5Y
0.8
Industry
14.4
More Details
6.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.6
vs History
38
vs Industry
38
Median 3Y
7.6
Median 5Y
2.6
Industry
19.1
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
25
vs Industry
42
Median 3Y
0.2
Median 5Y
0.1
Industry
1.9
More Details

Multiples Across Competitors

Competitors Multiples
Rorze Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Rorze Corp
TSE:6323
273B JPY 2.2 11.6 6.2 7.1
NL
ASML Holding NV
AEX:ASML
248B EUR 8.8 32.7 24.1 26.5
US
Brooks Automation Inc
LSE:0HQ1
230.7B USD 355.2 -1 425.9 8 016.6 -3 951.6
US
Applied Materials Inc
NASDAQ:AMAT
127.8B USD 4.6 20.2 14.8 15.6
US
Lam Research Corp
NASDAQ:LRCX
96.9B USD 5.7 20.8 16.8 18
US
KLA Corp
NASDAQ:KLAC
94.2B USD 8.7 29.4 20.4 22.2
JP
Tokyo Electron Ltd
TSE:8035
10.3T JPY 4.4 19.5 13.9 15.2
JP
Advantest Corp
TSE:6857
4.8T JPY 6.2 30 18 20.1
CN
NAURA Technology Group Co Ltd
SZSE:002371
239.5B CNY 7.4 39.4 32.9 32.9
NL
ASM International NV
AEX:ASM
22B EUR 7.5 32.1 21.2 26.3
JP
Disco Corp
TSE:6146
3.3T JPY 8.4 26.7 17.2 18.5
P/E Multiple
Earnings Growth PEG
JP
Rorze Corp
TSE:6323
Average P/E: 26.2
11.6
12%
1
NL
ASML Holding NV
AEX:ASML
32.7
21%
1.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -1 425.9 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
20.2
8%
2.5
US
Lam Research Corp
NASDAQ:LRCX
20.8
16%
1.3
US
KLA Corp
NASDAQ:KLAC
29.4
22%
1.3
JP
Tokyo Electron Ltd
TSE:8035
19.5
23%
0.8
JP
Advantest Corp
TSE:6857
30
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
39.4
29%
1.4
NL
ASM International NV
AEX:ASM
32.1
22%
1.5
JP
Disco Corp
TSE:6146
26.7
8%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Rorze Corp
TSE:6323
Average EV/EBITDA: 745.6
6.2
5%
1.2
NL
ASML Holding NV
AEX:ASML
24.1
19%
1.3
US
B
Brooks Automation Inc
LSE:0HQ1
8 016.6
78%
102.8
US
Applied Materials Inc
NASDAQ:AMAT
14.8
9%
1.6
US
Lam Research Corp
NASDAQ:LRCX
16.8
16%
1
US
KLA Corp
NASDAQ:KLAC
20.4
14%
1.5
JP
Tokyo Electron Ltd
TSE:8035
13.9
23%
0.6
JP
Advantest Corp
TSE:6857
18
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32.9
32%
1
NL
ASM International NV
AEX:ASM
21.2
21%
1
JP
Disco Corp
TSE:6146
17.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Rorze Corp
TSE:6323
Average EV/EBIT: 20.2
7.1
N/A N/A
NL
ASML Holding NV
AEX:ASML
26.5
18%
1.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -3 951.6 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
15.6
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
18
16%
1.1
US
KLA Corp
NASDAQ:KLAC
22.2
15%
1.5
JP
Tokyo Electron Ltd
TSE:8035
15.2
N/A N/A
JP
Advantest Corp
TSE:6857
20.1
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32.9
27%
1.2
NL
ASM International NV
AEX:ASM
26.3
20%
1.3
JP
Disco Corp
TSE:6146
18.5
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.