Bushiroad Inc
TSE:7803

Watchlist Manager
Bushiroad Inc Logo
Bushiroad Inc
TSE:7803
Watchlist
Price: 308 JPY 1.65% Market Closed
Market Cap: 44.1B JPY
Section:
 

Relative Value

The Relative Value of one Bushiroad Inc stock under the Base Case scenario is 331.82 JPY. Compared to the current market price of 308 JPY, Bushiroad Inc is Undervalued by 7%.

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
331.82 JPY
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
71
vs Industry
63
Median 3Y
0.7
Median 5Y
1
Industry
1.5
Forward
0.7
More Details
8.3
P/E
P/E
Price to Earnings
8.3
vs History
90
vs Industry
23
Median 3Y
19.7
Median 5Y
21.6
Industry
17.2
Forward
9.9
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
61
vs Industry
8
Median 3Y
15.6
Median 5Y
8.7
Industry
11.1
More Details
27
P/FCFE
P/FCFE
Price to FCFE
27
vs History
25
vs Industry
6
Median 3Y
10.6
Median 5Y
12
Industry
15.4
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
71
vs Industry
39
Median 3Y
1.6
Median 5Y
2.4
Industry
1.8
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
65
vs Industry
69
Median 3Y
0.4
Median 5Y
0.7
Industry
1.6
Forward
0.5
More Details
1.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.2
vs History
65
vs Industry
58
Median 3Y
1.2
Median 5Y
1.8
Industry
3.5
More Details
4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4
vs History
93
vs Industry
31
Median 3Y
5.9
Median 5Y
8.5
Industry
8.9
More Details
4.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
4.5
vs History
95
vs Industry
28
Median 3Y
10.2
Median 5Y
11.4
Industry
12.7
More Details
4.5
EV/OCF
EV/OCF
Enterprise Value to OCF
4.5
vs History
63
vs Industry
12
Median 3Y
7.8
Median 5Y
5.7
Industry
10.5
More Details
4.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4.9
vs History
65
vs Industry
0
Median 3Y
16.4
Median 5Y
8.7
Industry
12.7
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
65
vs Industry
41
Median 3Y
1.2
Median 5Y
2.2
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Bushiroad Inc 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
Bushiroad Inc
TSE:7803
41.8B JPY 0.7 8.3 4 4.5
US
Netflix Inc
NASDAQ:NFLX
378.3B USD 8.7 36.2 13.3 30.3
US
Walt Disney Co
NYSE:DIS
208.1B USD 2.2 16.8 12.4 17.2
LU
Spotify Technology SA
NYSE:SPOT
113.4B USD 5.7 68.5 42.6 44.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.7B USD 1.9 145.6 5.1 57.2
NL
Universal Music Group NV
AEX:UMG
40.4B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.1 173.5 29.3 42
US
Live Nation Entertainment Inc
NYSE:LYV
34.3B USD 1.4 105.2 17.5 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
26.8B USD 5.9 17.3 17.9 17.9
US
Roku Inc
NASDAQ:ROKU
16.7B USD 3.7 -597.8 -180.6 -130.2
US
Warner Music Group Corp
NASDAQ:WMG
16.2B USD 2.4 44.8 15.4 21.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Bushiroad Inc
TSE:7803
Average EV/EBITDA: 16.6
4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
42.6
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
17.9
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -180.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.4
15%
1

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 308,400+ 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

© 2026 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.