Ukai Co Ltd
TSE:7621

Watchlist Manager
Ukai Co Ltd Logo
Ukai Co Ltd
TSE:7621
Watchlist
Price: 3 380 JPY -0.29% Market Closed
Market Cap: 19B JPY
Section:
 

Relative Value

The Relative Value of one Ukai Co Ltd stock under the Base Case scenario is 3 494.7 JPY. Compared to the current market price of 3 380 JPY, Ukai Co Ltd is Undervalued by 3%.

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
3 494.7 JPY
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
98
vs Industry
43
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4
Forward
1.3
More Details
3 396.4
P/E
P/E
Price to Earnings
3 396.4
vs History
9
vs Industry
7
Median 3Y
29.9
Median 5Y
20.7
Industry
20
Forward
36
More Details
15.3
P/OCF
P/OCF
Price to OCF
15.3
vs History
42
vs Industry
18
Median 3Y
16
Median 5Y
14.2
Industry
9.6
More Details
31.1
P/FCFE
P/FCFE
Price to FCFE
31.1
vs History
60
vs Industry
9
Median 3Y
33.9
Median 5Y
33.8
Industry
18.3
More Details
4.1
P/B
P/B
Price to Book Value
4.1
vs History
98
vs Industry
18
Median 3Y
4.6
Median 5Y
4.8
Industry
2.1
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
98
vs Industry
56
Median 3Y
1.6
Median 5Y
1.7
Industry
1.9
Forward
1.1
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
98
vs Industry
58
Median 3Y
3
Median 5Y
3.1
Industry
3.8
More Details
13.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.7
vs History
66
vs Industry
21
Median 3Y
16.5
Median 5Y
15
Industry
10.6
More Details
21.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.4
vs History
55
vs Industry
19
Median 3Y
25.2
Median 5Y
22.6
Industry
16.5
More Details
12.8
EV/OCF
EV/OCF
Enterprise Value to OCF
12.8
vs History
71
vs Industry
26
Median 3Y
15.2
Median 5Y
14.4
Industry
11.3
More Details
14.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.5
vs History
71
vs Industry
31
Median 3Y
16.7
Median 5Y
15.9
Industry
16.3
More Details
3
EV/IC
EV/IC
Enterprise Value to IC
3
vs History
19
vs Industry
15
Median 3Y
2.7
Median 5Y
2.5
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Ukai Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Ukai Co Ltd
TSE:7621
19B JPY 1.4 3 396.4 13.7 21.4
US
McDonald's Corp
NYSE:MCD
219.3B USD 8.4 26.1 17.9 21.2
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
96.9B USD 2.6 52.2 20.2 30.2
UK
Compass Group PLC
LSE:CPG
40.2B GBP 0.9 21.5 11.9 15.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
49.1B USD 4.2 32 20.7 24.4
US
Yum! Brands Inc
NYSE:YUM
42.3B USD 5.2 29.2 18.9 20.3
CA
Restaurant Brands International Inc
NYSE:QSR
31.3B USD 3.4 33.9 16.2 18.2
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 7.9 1 344 418.3 -386.7
US
Darden Restaurants Inc
NYSE:DRI
21.5B USD 1.7 19.2 11.9 16.3
CN
MIXUE Group
HKEX:2097
160.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Ukai Co Ltd
TSE:7621
Average EV/EBITDA: 433.5
13.7
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.2
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.9
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
20.7
8%
2.6
US
Yum! Brands Inc
NYSE:YUM
18.9
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.2
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
418.3
117%
3.6
US
Darden Restaurants Inc
NYSE:DRI
11.9
8%
1.5
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Ukai Co Ltd
TSE:7621
Average EV/EBIT: 546.5
21.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.2
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30.2
18%
1.7
UK
Compass Group PLC
LSE:CPG
15.4
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
24.4
7%
3.5
US
Yum! Brands Inc
NYSE:YUM
20.3
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.2
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -386.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.3
9%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 306,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.