IDOM Inc
TSE:7599

Watchlist Manager
IDOM Inc Logo
IDOM Inc
TSE:7599
Watchlist
Price: 1 239 JPY -1.2% Market Closed
Market Cap: 132.4B JPY

Relative Value

The Relative Value of one IDOM Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 239 JPY, IDOM 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.

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

Valuation Multiples

vs History
14
vs Industry
66
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
Forward
0.2
vs History
30
vs Industry
51
Median 3Y
8.2
Median 5Y
8.3
Industry
17
Forward
9
vs History
vs Industry
23
Median 3Y
9.3
Median 5Y
7.6
Industry
8.6
vs History
23
vs Industry
13
Median 3Y
-6.1
Median 5Y
-4.3
Industry
17.3
vs History
20
vs Industry
39
Median 3Y
1.4
Median 5Y
1.4
Industry
1.7
vs History
15
vs Industry
62
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.3
vs History
7
vs Industry
44
Median 3Y
1.6
Median 5Y
1.3
Industry
2.3
vs History
3
vs Industry
40
Median 3Y
6.4
Median 5Y
6.2
Industry
8.5
Forward
7.2
vs History
9
vs Industry
46
Median 3Y
7.5
Median 5Y
7.3
Industry
13.2
vs History
vs Industry
23
Median 3Y
8.8
Median 5Y
8.3
Industry
10.1
vs History
vs Industry
3
Median 3Y
-7.9
Median 5Y
5.5
Industry
14.4
vs History
41
vs Industry
42
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
IDOM 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
IDOM Inc
TSE:7599
124.4B JPY 0.2 10.3 8.1 9.4
US
Carvana Co
NYSE:CVNA
86.9B USD 4.8 138.1 44.9 52.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
83.7B USD 4.8 33.7 23.1 26.5
US
Autozone Inc
NYSE:AZO
63.7B USD 3.4 25.5 17.1 20
ZA
Motus Holdings Ltd
JSE:MTH
20.2B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.5 11 12.4
TW
Hotai Motor Co Ltd
TWSE:2207
327.5B TWD 1.3 17.9 23.9 54.2
US
AutoNation Inc
NYSE:AN
8B USD 0.3 12 10 11.8
US
Lithia Motors Inc
NYSE:LAD
8B USD 0.2 8.9 10.9 13
US
Murphy Usa Inc
NYSE:MUSA
7.4B USD 0.4 15.6 9.5 13
ZA
Super Group Ltd
JSE:SPG
7B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
JP
IDOM Inc
TSE:7599
Average P/S: 1.7
0.2
7%
0
US
Carvana Co
NYSE:CVNA
4.8
33%
0.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
4.8
7%
0.7
US
Autozone Inc
NYSE:AZO
3.4
8%
0.4
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
6%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
0.4
3%
0.1
TW
Hotai Motor Co Ltd
TWSE:2207
1.3
N/A N/A
US
AutoNation Inc
NYSE:AN
0.3
4%
0.1
US
Lithia Motors Inc
NYSE:LAD
0.2
5%
0
US
Murphy Usa Inc
NYSE:MUSA
0.4
1%
0.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-8%
N/A
P/E Multiple
Earnings Growth PEG
JP
IDOM Inc
TSE:7599
Average P/E: 30.4
10.3
12%
0.9
US
Carvana Co
NYSE:CVNA
138.1
117%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
33.7
10%
3.4
US
Autozone Inc
NYSE:AZO
25.5
11%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
17%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.5
2%
5.8
TW
Hotai Motor Co Ltd
TWSE:2207
17.9
N/A N/A
US
AutoNation Inc
NYSE:AN
12
8%
1.5
US
Lithia Motors Inc
NYSE:LAD
8.9
9%
1
US
Murphy Usa Inc
NYSE:MUSA
15.6
3%
5.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
IDOM Inc
TSE:7599
Average EV/EBITDA: 17.6
8.1
11%
0.7
US
Carvana Co
NYSE:CVNA
44.9
42%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.1
8%
2.9
US
Autozone Inc
NYSE:AZO
17.1
8%
2.1
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11
2%
5.5
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
AutoNation Inc
NYSE:AN
10
4%
2.5
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
Murphy Usa Inc
NYSE:MUSA
9.5
3%
3.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
IDOM Inc
TSE:7599
Average EV/EBIT: 23.6
9.4
N/A N/A
US
Carvana Co
NYSE:CVNA
52.2
49%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
26.5
8%
3.3
US
Autozone Inc
NYSE:AZO
20
9%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.4
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54.2
N/A N/A
US
AutoNation Inc
NYSE:AN
11.8
4%
2.9
US
Lithia Motors Inc
NYSE:LAD
13
5%
2.6
US
Murphy Usa Inc
NYSE:MUSA
13
1%
13
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A