Macbee Planet Inc
TSE:7095

Watchlist Manager
Macbee Planet Inc Logo
Macbee Planet Inc
TSE:7095
Watchlist
Price: 1 557 JPY 0.39% Market Closed
Market Cap: 22.8B JPY

Relative Value

The Relative Value of one Macbee Planet Inc stock under the Base Case scenario is 3 613.71 JPY. Compared to the current market price of 1 557 JPY, Macbee Planet Inc is Undervalued by 57%.

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
3 613.71 JPY
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
61
Median 3Y
0.9
Median 5Y
0.7
Industry
1.5
Forward
0.4
vs History
65
vs Industry
25
Median 3Y
16.3
Median 5Y
11.2
Industry
17.2
Forward
6.2
vs History
28
vs Industry
12
Median 3Y
12.1
Median 5Y
8.9
Industry
11.1
vs History
3
vs Industry
16
Median 3Y
12.1
Median 5Y
8
Industry
15.4
vs History
95
vs Industry
18
Median 3Y
3.7
Median 5Y
2.9
Industry
1.8
vs History
76
vs Industry
60
Median 3Y
0.8
Median 5Y
0.5
Industry
1.6
Forward
0.3
vs History
71
vs Industry
35
Median 3Y
4
Median 5Y
2.4
Industry
3.5
vs History
60
vs Industry
33
Median 3Y
7.4
Median 5Y
5.1
Industry
8.9
Forward
4
vs History
60
vs Industry
34
Median 3Y
8.4
Median 5Y
5.5
Industry
12.7
vs History
30
vs Industry
13
Median 3Y
8.9
Median 5Y
7.1
Industry
10.5
vs History
31
vs Industry
14
Median 3Y
9.1
Median 5Y
7.4
Industry
12.7
vs History
95
vs Industry
14
Median 3Y
4.3
Median 5Y
4.2
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Macbee Planet 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
Macbee Planet Inc
TSE:7095
21.7B JPY 0.4 8.6 4 4.2
FR
Publicis Groupe SA
PAR:PUB
21.7B EUR 1.3 12.7 7.3 9.6
US
Omnicom Group Inc
NYSE:OMC
24.6B USD 1.5 18.4 9.9 10.8
UK
Informa PLC
LSE:INF
11.7B GBP 3 159.9 11.8 18.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.4B CNY 8.5 19.8 16.6 16.6
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
52B CNY 0.8 -238.5 -238.4 -238.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
CN
Leo Group Co Ltd
SZSE:002131
42.8B CNY 2.2 87.5 353.5 353.5
JP
Dentsu Group Inc
TSE:4324
903.4B JPY 0.6 -3.5 4.4 6.5
UK
WPP PLC
LSE:WPP
3.7B GBP 0.3 9.6 5.1 7.2
P/E Multiple
Earnings Growth PEG
JP
Macbee Planet Inc
TSE:7095
Average P/E: 41.7
8.6
21%
0.4
FR
Publicis Groupe SA
PAR:PUB
12.7
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.4
34%
0.5
UK
Informa PLC
LSE:INF
159.9
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.8
9%
2.2
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -238.5 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
87.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.5 N/A N/A
UK
WPP PLC
LSE:WPP
9.6
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Macbee Planet Inc
TSE:7095
Average EV/EBITDA: 46.5
4
0%
N/A
FR
Publicis Groupe SA
PAR:PUB
7.3
3%
2.4
US
Omnicom Group Inc
NYSE:OMC
9.9
16%
0.6
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.6
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -238.4 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
353.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.4
4%
1.1
UK
WPP PLC
LSE:WPP
5.1
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Macbee Planet Inc
TSE:7095
Average EV/EBIT: 48.2
4.2
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.6
5%
1.9
US
Omnicom Group Inc
NYSE:OMC
10.8
17%
0.6
UK
Informa PLC
LSE:INF
18.4
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.6
9%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -238.4 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
353.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.5
N/A N/A
UK
WPP PLC
LSE:WPP
7.2
-1%
N/A