N

Nakayo Inc
TSE:6715

Watchlist Manager
Nakayo Inc
TSE:6715
Watchlist
Price: 101.26 JPY 0.98% Market Closed
Market Cap: 111.4T JPY

Relative Value

The Relative Value of one Nakayo Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 101.26 JPY, Nakayo Inc is hidden .

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.

Nakayo Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
72
Median 3Y
6 387.3
Median 5Y
6 383.2
Industry
2.2
vs History
0
vs Industry
Median 3Y
-134 696.4
Median 5Y
-87 850.1
Industry
26.3
vs History
9
vs Industry
13
Median 3Y
-63 726.5
Median 5Y
98 144.4
Industry
16
vs History
vs Industry
Median 3Y
-87 919.4
Median 5Y
-87 919.4
Industry
20.2
vs History
14
vs Industry
70
Median 3Y
7 057.4
Median 5Y
6 618
Industry
2.5
vs History
41
vs Industry
77
Median 3Y
6 387.1
Median 5Y
6 383
Industry
2.3
vs History
47
vs Industry
60
Median 3Y
45 972.2
Median 5Y
39 277.1
Industry
7.4
vs History
9
vs Industry
22
Median 3Y
-79 000.3
Median 5Y
91 077.7
Industry
16.6
vs History
vs Industry
Median 3Y
-179 372.8
Median 5Y
-134 367
Industry
22.4
vs History
9
vs Industry
36
Median 3Y
-63 724.5
Median 5Y
98 139
Industry
15.2
vs History
vs Industry
Median 3Y
-87 916.4
Median 5Y
-87 916.4
Industry
16
vs History
12
vs Industry
71
Median 3Y
7 654.6
Median 5Y
7 654.6
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Nakayo 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
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
312.2B USD 5.3 29.7 20 24.1
US
Arista Networks Inc
NYSE:ANET
165.5B USD 19.1 48.2 41.1 41.8
CN
Zhongji Innolight Co Ltd
SZSE:300308
633.3B CNY 20.1 74.1 59.1 59.1
US
Motorola Solutions Inc
NYSE:MSI
62.4B USD 5.5 29.5 22.2 25.1
US
Ubiquiti Inc
NYSE:UI
35B USD 12.7 44.2 36.6 37.5
FI
Nokia Oyj
OMXH:NOKIA
28.4B EUR 1.4 30.4 11.1 21.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
300.9B SEK 1.2 12.2 7 9.1
US
Ciena Corp
NYSE:CIEN
29B USD 6.3 202.4 73.4 113
CN
ZTE Corp
SZSE:000063
202B CNY 1.5 34.6 37.6 37.6
US
Lumentum Holdings Inc
NASDAQ:LITE
23.5B USD 12.8 208.9 170.7 -234.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
Nakayo Inc
TSE:6715
Average EV/EBITDA: 33 136.2
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20
19%
1.1
US
Arista Networks Inc
NYSE:ANET
41.1
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
59.1
85%
0.7
US
Motorola Solutions Inc
NYSE:MSI
22.2
14%
1.6
US
Ubiquiti Inc
NYSE:UI
36.6
7%
5.2
FI
Nokia Oyj
OMXH:NOKIA
11.1
10%
1.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
5%
1.4
US
Ciena Corp
NYSE:CIEN
73.4
52%
1.4
CN
ZTE Corp
SZSE:000063
37.6
19%
2
US
Lumentum Holdings Inc
NASDAQ:LITE
170.7
159%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
Nakayo Inc
TSE:6715
Average EV/EBIT: 40.9
Negative Multiple: -1 113 898.2
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.1
23%
1
US
Arista Networks Inc
NYSE:ANET
41.8
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
59.1
87%
0.7
US
Motorola Solutions Inc
NYSE:MSI
25.1
15%
1.7
US
Ubiquiti Inc
NYSE:UI
37.5
7%
5.4
FI
Nokia Oyj
OMXH:NOKIA
21.3
18%
1.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
10%
0.9
US
Ciena Corp
NYSE:CIEN
113
74%
1.5
CN
ZTE Corp
SZSE:000063
37.6
1%
37.6
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -234.8 N/A N/A