Shimano Inc
TSE:7309

Watchlist Manager
Shimano Inc Logo
Shimano Inc
TSE:7309
Watchlist
Price: 17 630 JPY 3.07% Market Closed
Market Cap: ¥1.5T

Relative Value

The Relative Value of one Shimano Inc stock under the Base Case scenario is 12 423.88 JPY. Compared to the current market price of 17 630 JPY, Shimano Inc is Overvalued by 30%.

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
12 423.88 JPY
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Shimano 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
Shimano Inc
TSE:7309
1.5T JPY 3.3 29.9 14.1 21.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 20.2 10.2 12.9
US
Hasbro Inc
NASDAQ:HAS
12.5B USD 2.9 -22.4 14.9 17.3
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.7 27.4 17.2 20
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CA
BRP Inc
TSX:DOO
7.5B CAD 0.9 307.3 9.9 17.8
US
Acushnet Holdings Corp
NYSE:GOLF
5.6B USD 2.2 25.5 17.6 20.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
38.6B CNY 2.1 21.4 16.5 16.5
US
Brunswick Corp
NYSE:BC
5.3B USD 1 -22.1 12.1 24.1
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.7 36.3 17.8 24.6
JP
Yamaha Corp
TSE:7951
562.6B JPY 1.2 31.5 11.1 21.7
P/E Multiple
Earnings Growth PEG
JP
Shimano Inc
TSE:7309
Average P/E: 57.1
29.9
0%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -22.4
29%
N/A
UK
Games Workshop Group PLC
LSE:GAW
27.4
5%
5.5
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CA
BRP Inc
TSX:DOO
307.3
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
25.5
6%
4.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
21.4
26%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -22.1
41%
N/A
IT
Technogym SpA
MIL:TGYM
36.3
18%
2
JP
Yamaha Corp
TSE:7951
31.5
44%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Shimano Inc
TSE:7309
Average EV/EBITDA: 13.7
14.1
9%
1.6
JP
Bandai Namco Holdings Inc
TSE:7832
10.2
5%
2
US
Hasbro Inc
NASDAQ:HAS
14.9
15%
1
UK
Games Workshop Group PLC
LSE:GAW
17.2
4%
4.3
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CA
BRP Inc
TSX:DOO
9.9
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
17.6
7%
2.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.5
38%
0.4
US
Brunswick Corp
NYSE:BC
12.1
4%
3
IT
Technogym SpA
MIL:TGYM
17.8
14%
1.3
JP
Yamaha Corp
TSE:7951
11.1
3%
3.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Shimano Inc
TSE:7309
Average EV/EBIT: 19
21.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.9
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17.3
16%
1.1
UK
Games Workshop Group PLC
LSE:GAW
20
4%
5
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CA
BRP Inc
TSX:DOO
17.8
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
20.7
5%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.5
33%
0.5
US
Brunswick Corp
NYSE:BC
24.1
8%
3
IT
Technogym SpA
MIL:TGYM
24.6
17%
1.4
JP
Yamaha Corp
TSE:7951
21.7
N/A N/A