Mercuria Holdings Co Ltd
TSE:7347

Watchlist Manager
Mercuria Holdings Co Ltd Logo
Mercuria Holdings Co Ltd
TSE:7347
Watchlist
Price: 818 JPY 0.12% Market Closed
Market Cap: 17.6B JPY

Relative Value

The Relative Value of one Mercuria Holdings Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 818 JPY, Mercuria Holdings Co Ltd 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.

Mercuria Holdings Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
45
Median 3Y
3.3
Median 5Y
3
Industry
3.3
vs History
8
vs Industry
14
Median 3Y
20.3
Median 5Y
17.6
Industry
15.6
vs History
vs Industry
12
Median 3Y
-15.9
Median 5Y
9.1
Industry
10.2
vs History
16
vs Industry
15
Median 3Y
23.6
Median 5Y
-16.4
Industry
12
vs History
41
vs Industry
49
Median 3Y
1.1
Median 5Y
1
Industry
1.4
vs History
23
vs Industry
80
Median 3Y
0.2
Median 5Y
0.2
Industry
5
vs History
30
vs Industry
81
Median 3Y
0.4
Median 5Y
0.3
Industry
7.4
vs History
7
vs Industry
66
Median 3Y
1.2
Median 5Y
1.1
Industry
14.2
vs History
7
vs Industry
62
Median 3Y
1.2
Median 5Y
1.1
Industry
14.9
vs History
vs Industry
48
Median 3Y
-1.4
Median 5Y
-2.8
Industry
12.7
vs History
vs Industry
45
Median 3Y
-1.3
Median 5Y
-2.8
Industry
13.6
vs History
35
vs Industry
46
Median 3Y
0.5
Median 5Y
0.4
Industry
1

Multiples Across Competitors

Competitors Multiples
Mercuria Holdings 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
Mercuria Holdings Co Ltd
TSE:7347
17.6B JPY 3.8 257.2 4.8 5.9
US
Blackstone Inc
NYSE:BX
192.3B USD 14.6 71 30.6 30.8
US
BlackRock Inc
NYSE:BLK
168.3B USD 7.4 27.6 19.9 22.4
US
KKR & Co Inc
NYSE:KKR
120B USD 6.7 53.1 376.3 376.3
CA
Brookfield Corp
NYSE:BN
107B USD 1.4 128.8 11.8 17.8
ZA
Ninety One Ltd
JSE:NY1
89.2B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.1B CAD 24.7 43.5 46.6 47.3
CA
Brookfield Asset Management Inc
NYSE:BAM
87B USD 24.7 43.5 46.6 47.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
71.1B EUR 23.5 41.3 44.3 45
US
Bank of New York Mellon Corp
NYSE:BK
83B USD 4.2 16.6 77.9 0
LU
Reinet Investments SCA
JSE:RNI
80.6B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Mercuria Holdings Co Ltd
TSE:7347
Average EV/EBITDA: 73.2
4.8
N/A N/A
US
Blackstone Inc
NYSE:BX
30.6
18%
1.7
US
BlackRock Inc
NYSE:BLK
19.9
19%
1
US
KKR & Co Inc
NYSE:KKR
376.3
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.8
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
46.6
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
46.6
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.3
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
77.9
N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Mercuria Holdings Co Ltd
TSE:7347
Average EV/EBIT: 74.1
5.9
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
22%
1.4
US
BlackRock Inc
NYSE:BLK
22.4
18%
1.2
US
KKR & Co Inc
NYSE:KKR
376.3
126%
3
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
47.3
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
47.3
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A