First Time Loading...

Heiwa Corp
TSE:6412

Watchlist Manager
Heiwa Corp Logo
Heiwa Corp
TSE:6412
Watchlist
Price: 1 955 JPY -0.61% Market Closed
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one Heiwa Corp stock under the Base Case scenario is 2 922.83 JPY. Compared to the current market price of 1 955 JPY, Heiwa Corp is Undervalued by 33%.

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
2 922.83 JPY
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
42
vs Industry
44
Median 3Y
1.6
Median 5Y
1.5
Industry
1.5
Forward
1.4
More Details
16.4
P/E
P/E
Price to Earnings
16.4
vs History
49
vs Industry
38
Median 3Y
18.8
Median 5Y
16.3
Industry
20.4
Forward
11.9
More Details
18.2
P/OCF
P/OCF
Price to OCF
18.2
vs History
20
vs Industry
20
Median 3Y
10.3
Median 5Y
11.2
Industry
10.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
0
Median 3Y
19.6
Median 5Y
15.5
Industry
19.8
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
55
vs Industry
67
Median 3Y
0.9
Median 5Y
0.8
Industry
2.3
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
41
vs Industry
50
Median 3Y
1.7
Median 5Y
1.6
Industry
2
Forward
1.6
More Details
5.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.3
vs History
38
vs Industry
34
Median 3Y
5.4
Median 5Y
5.2
Industry
4
More Details
8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8
vs History
50
vs Industry
51
Median 3Y
8.3
Median 5Y
8.1
Industry
11.5
Forward
5.6
More Details
11.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.9
vs History
53
vs Industry
48
Median 3Y
13.8
Median 5Y
12.7
Industry
17
More Details
20.3
EV/OCF
EV/OCF
Enterprise Value to OCF
20.3
vs History
20
vs Industry
22
Median 3Y
11.4
Median 5Y
11.8
Industry
12.5
More Details
649.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
649.5
vs History
6
vs Industry
1
Median 3Y
15.3
Median 5Y
15.3
Industry
17.5
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
42
vs Industry
74
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Heiwa Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Heiwa Corp
TSE:6412
192.8B JPY 1.5 16.4 8 11.9
JP
Oriental Land Co Ltd
TSE:4661
7.1T JPY 11.9 58.9 32.2 41.2
US
Vail Resorts Inc
NYSE:MTN
7.3B USD 2.6 30.6 12.2 19
US
Planet Fitness Inc
NYSE:PLNT
5.3B USD 4.9 38.3 16.4 25.3
CN
Songcheng Performance Development Co Ltd
SZSE:300144
28.4B CNY 16.8 39.4 30.6 30.6
US
SeaWorld Entertainment Inc
NYSE:SEAS
3.2B USD 1.9 11 7.7 10
CN
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
21.2B CNY 0.4 -3.3 -203.6 -203.6
SA
Leejam Sports Company SJSC
SAU:1830
10.8B SAR 8.1 30.2 16.9 26.3
BR
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
14.4B BRL 3.4 13.8 8.4 17.7
US
Life Time Group Holdings Inc
NYSE:LTH
2.8B USD 1.3 36.5 9.6 19.3
US
Six Flags Entertainment Corp
NYSE:SIX
2B USD 1.4 51.7 9.6 12.9

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
ALPHA SPREAD
Join more than 133,600+ 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.