First Time Loading...

Mirai Works Inc
TSE:6563

Watchlist Manager
Mirai Works Inc Logo
Mirai Works Inc
TSE:6563
Watchlist
Price: 732 JPY 1.39% Market Closed
Updated: May 5, 2024
Section:
 

Relative Value

The Relative Value of one Mirai Works Inc stock under the Base Case scenario is 985.51 JPY. Compared to the current market price of 732 JPY, Mirai Works Inc is Undervalued by 26%.

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
985.51 JPY
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
87
vs Industry
77
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
Forward
0.4
More Details
29.4
P/E
P/E
Price to Earnings
29.4
vs History
79
vs Industry
19
Median 3Y
36.6
Median 5Y
38.5
Industry
20.4
Forward
13.4
More Details
12.3
P/OCF
P/OCF
Price to OCF
12.3
vs History
82
vs Industry
40
Median 3Y
15.2
Median 5Y
18
Industry
13.3
More Details
14.2
P/FCFE
P/FCFE
Price to FCFE
14.2
vs History
77
vs Industry
38
Median 3Y
18.4
Median 5Y
18.5
Industry
17.6
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
84
vs Industry
29
Median 3Y
3.9
Median 5Y
3.9
Industry
2.4
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
85
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
Forward
0.3
More Details
1.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.3
vs History
87
vs Industry
70
Median 3Y
1.8
Median 5Y
2.1
Industry
3.2
More Details
8.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.2
vs History
87
vs Industry
46
Median 3Y
15.1
Median 5Y
16.1
Industry
10.3
More Details
12.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.4
vs History
82
vs Industry
39
Median 3Y
17.8
Median 5Y
18.7
Industry
13.4
More Details
9.5
EV/OCF
EV/OCF
Enterprise Value to OCF
9.5
vs History
84
vs Industry
48
Median 3Y
12.3
Median 5Y
13.5
Industry
12.3
More Details
10.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.9
vs History
87
vs Industry
42
Median 3Y
15.2
Median 5Y
18.8
Industry
14.7
More Details
4.8
EV/IC
EV/IC
Enterprise Value to IC
4.8
vs History
90
vs Industry
15
Median 3Y
6
Median 5Y
24.2
Industry
1.8
More Details

Multiples Across Competitors

Competitors Multiples
Mirai Works Inc 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
Mirai Works Inc
TSE:6563
3.8B JPY 0.4 29.4 8.2 12.4
JP
Recruit Holdings Co Ltd
TSE:6098
10.6T JPY 3.1 31.1 20.2 26.6
US
Robert Half Inc
SWB:RHJ
10.9B EUR 1.9 33.2 26 29.8
NL
Randstad NV
AEX:RAND
8.5B EUR 0.3 13.8 6.9 9.9
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.2 20.9 15.7 18
CH
Adecco Group AG
SIX:ADEN
5.4B CHF 0.2 16.9 7.7 10.3
US
TriNet Group Inc
NYSE:TNET
5.1B USD 1 15.3 12.1 13.8
US
Alight Inc
NYSE:ALIT
5.1B USD 1.5 -14.9 13.6 55.2
US
ASGN Inc
NYSE:ASGN
4.5B USD 1 21.6 11.9 15.3
CN
51job Inc
NASDAQ:JOBS
4.1B USD 6.7 46.4 36.1 36.8
US
Insperity Inc
NYSE:NSP
3.8B USD 0.6 24.6 14.2 17.1

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 134,300+ 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.