D

DKK Co Ltd
TSE:6706

Watchlist Manager
DKK Co Ltd
TSE:6706
Watchlist
Price: 2 687 JPY -0.78% Market Closed
Market Cap: ¥24.9B

Relative Value

The Relative Value of one DKK Co Ltd stock under the Base Case scenario is 2 019.49 JPY. Compared to the current market price of 2 687 JPY, DKK Co Ltd is Overvalued by 25%.

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
2 019.49 JPY
Overvaluation 25%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
DKK Co Ltd 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
DKK Co Ltd
TSE:6706
23.4B JPY 0.7 17 6.2 9.6
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
309.3B USD 5.4 30 20.2 24.3
US
Arista Networks Inc
NYSE:ANET
187.8B USD 22.2 55.9 48.2 49
CN
Zhongji Innolight Co Ltd
SZSE:300308
695.5B CNY 21.6 79.6 67.6 67.6
US
Motorola Solutions Inc
NYSE:MSI
67.1B USD 5.9 31.7 23.6 26.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
324.3B SEK 1.4 11.4 7.1 9
FI
Nokia Oyj
OMXH:NOKIA
30.5B EUR 1.5 32.2 14.6 27.9
US
Ciena Corp
NYSE:CIEN
35.9B USD 7.5 288.7 79.4 115.3
US
Ubiquiti Inc
NYSE:UI
33.6B USD 12.1 42.3 35.1 35.8
US
Lumentum Holdings Inc
NASDAQ:LITE
27.2B USD 14.8 243.1 197.4 -271.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
D
DKK Co Ltd
TSE:6706
Average EV/EBITDA: 33 138
6.2
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.2
19%
1.1
US
Arista Networks Inc
NYSE:ANET
48.2
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
67.6
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.6
14%
1.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.1
0%
N/A
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ciena Corp
NYSE:CIEN
79.4
56%
1.4
US
Ubiquiti Inc
NYSE:UI
35.1
7%
5
US
Lumentum Holdings Inc
NASDAQ:LITE
197.4
176%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
D
DKK Co Ltd
TSE:6706
Average EV/EBIT: 40.6
9.6
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.3
23%
1.1
US
Arista Networks Inc
NYSE:ANET
49
28%
1.8
CN
Zhongji Innolight Co Ltd
SZSE:300308
67.6
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
26.7
15%
1.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9
-7%
N/A
FI
Nokia Oyj
OMXH:NOKIA
27.9
N/A N/A
US
Ciena Corp
NYSE:CIEN
115.3
69%
1.7
US
Ubiquiti Inc
NYSE:UI
35.8
7%
5.1
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -271.7 N/A N/A