Raiznext Corp
TSE:6379

Watchlist Manager
Raiznext Corp Logo
Raiznext Corp
TSE:6379
Watchlist
Price: 2 595 JPY 3.22% Market Closed
Market Cap: ¥140.6B

Relative Value

The Relative Value of one Raiznext Corp stock under the Base Case scenario is 2 007.46 JPY. Compared to the current market price of 2 595 JPY, Raiznext Corp is Overvalued by 23%.

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
2 007.46 JPY
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Raiznext 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
Raiznext Corp
TSE:6379
140.2B JPY 0.8 13.1 8.1 8.9
FR
Vinci SA
PAR:DG
68.6B EUR 0.9 14.5 6.7 9.8
US
Quanta Services Inc
NYSE:PWR
72.3B USD 2.7 71.3 32.4 50.9
IN
Larsen & Toubro Ltd
NSE:LT
5.6T INR 2 34.3 20.5 24.1
IN
Larsen and Toubro Ltd
F:LTO
51.2B EUR 2 33.9 20.3 23.9
NL
Ferrovial SE
AEX:FER
41.8B EUR 4.5 12.8 39.8 59.2
ES
Ferrovial SA
MAD:FER
41.6B EUR 4.6 13 38.5 57.4
US
Comfort Systems USA Inc
NYSE:FIX
42.5B USD 5.1 50.9 33.5 37.6
US
EMCOR Group Inc
NYSE:EME
33B USD 2 29.3 19.1 21.3
DE
Hochtief AG
XETRA:HOT
27.2B EUR 0.7 31.4 13.8 20.4
CN
China State Construction Engineering Corp Ltd
SSE:601668
206.2B CNY 0.1 4.7 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Raiznext Corp
TSE:6379
Average EV/EBITDA: 22.1
8.1
N/A N/A
FR
Vinci SA
PAR:DG
6.7
6%
1.1
US
Quanta Services Inc
NYSE:PWR
32.4
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
20.5
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
20.3
18%
1.1
NL
Ferrovial SE
AEX:FER
39.8
9%
4.4
ES
Ferrovial SA
MAD:FER
38.5
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
33.5
25%
1.3
US
EMCOR Group Inc
NYSE:EME
19.1
11%
1.7
DE
H
Hochtief AG
XETRA:HOT
13.8
5%
2.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Raiznext Corp
TSE:6379
Average EV/EBIT: 29.5
8.9
N/A N/A
FR
Vinci SA
PAR:DG
9.8
7%
1.4
US
Quanta Services Inc
NYSE:PWR
50.9
24%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
24.1
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
23.9
21%
1.1
NL
Ferrovial SE
AEX:FER
59.2
12%
4.9
ES
Ferrovial SA
MAD:FER
57.4
12%
4.8
US
Comfort Systems USA Inc
NYSE:FIX
37.6
29%
1.3
US
EMCOR Group Inc
NYSE:EME
21.3
11%
1.9
DE
H
Hochtief AG
XETRA:HOT
20.4
6%
3.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5