Sega Sammy Holdings Inc
TSE:6460

Watchlist Manager
Sega Sammy Holdings Inc Logo
Sega Sammy Holdings Inc
TSE:6460
Watchlist
Price: 2 341 JPY -1.62% Market Closed
Market Cap: ¥505.8B

Relative Value

The Relative Value of one Sega Sammy Holdings Inc stock under the Base Case scenario is 2 339.38 JPY. Compared to the current market price of 2 341 JPY, Sega Sammy Holdings Inc is Fairly Valued.

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
2 339.38 JPY
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sega Sammy Holdings Inc 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
Sega Sammy Holdings Inc
TSE:6460
492.2B JPY 1.1 27.6 11 19.2
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 20.1 10.2 12.8
US
Hasbro Inc
NASDAQ:HAS
12.6B USD 2.9 -22.5 15 17.4
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 29.1 13.6 20.4
UK
Games Workshop Group PLC
LSE:GAW
5.8B GBP 8.8 27.8 17.5 20.4
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.6 9.5 12.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.1B CNY 2.2 22.8 17.9 17.9
CA
BRP Inc
TSX:DOO
7.8B CAD 1 320.5 10.2 18.4
US
Brunswick Corp
NYSE:BC
5.5B USD 1.1 -23.2 12.5 25.1
US
Acushnet Holdings Corp
NYSE:GOLF
5.5B USD 2.2 25.1 17.3 20.4
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.7 36.6 17.9 24.8
P/E Multiple
Earnings Growth PEG
JP
Sega Sammy Holdings Inc
TSE:6460
Average P/E: 58.2
27.6
7%
3.9
JP
Bandai Namco Holdings Inc
TSE:7832
20.1
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -22.5
29%
N/A
JP
Shimano Inc
TSE:7309
29.1
0%
N/A
UK
Games Workshop Group PLC
LSE:GAW
27.8
5%
5.6
US
Mattel Inc
NASDAQ:MAT
14.6
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.8
26%
0.9
CA
BRP Inc
TSX:DOO
320.5
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -23.2
41%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
25.1
6%
4.2
IT
Technogym SpA
MIL:TGYM
36.6
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Sega Sammy Holdings Inc
TSE:6460
Average EV/EBITDA: 13.9
11
10%
1.1
JP
Bandai Namco Holdings Inc
TSE:7832
10.2
5%
2
US
Hasbro Inc
NASDAQ:HAS
15
15%
1
JP
Shimano Inc
TSE:7309
13.6
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
17.5
4%
4.4
US
Mattel Inc
NASDAQ:MAT
9.5
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.9
38%
0.5
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Brunswick Corp
NYSE:BC
12.5
4%
3.1
US
Acushnet Holdings Corp
NYSE:GOLF
17.3
7%
2.5
IT
Technogym SpA
MIL:TGYM
17.9
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Sega Sammy Holdings Inc
TSE:6460
Average EV/EBIT: 19
19.2
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.8
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17.4
16%
1.1
JP
Shimano Inc
TSE:7309
20.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20.4
4%
5.1
US
Mattel Inc
NASDAQ:MAT
12.2
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.9
33%
0.5
CA
BRP Inc
TSX:DOO
18.4
12%
1.5
US
Brunswick Corp
NYSE:BC
25.1
8%
3.1
US
Acushnet Holdings Corp
NYSE:GOLF
20.4
5%
4.1
IT
Technogym SpA
MIL:TGYM
24.8
17%
1.5