MTG Co Ltd
TSE:7806

Watchlist Manager
MTG Co Ltd Logo
MTG Co Ltd
TSE:7806
Watchlist
Price: 4 235 JPY -3.42%
Market Cap: ¥170B

Relative Value

The Relative Value of one MTG Co Ltd stock under the Base Case scenario is 2 796.04 JPY. Compared to the current market price of 4 235 JPY, MTG Co Ltd is Overvalued by 34%.

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
2 796.04 JPY
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
MTG 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
MTG Co Ltd
TSE:7806
166.4B JPY 1.7 21 12.1 14.9
FR
L'Oreal SA
PAR:OR
206B EUR 4.7 33.7 19 23.2
UK
Unilever PLC
LSE:ULVR
119.1B GBP 2.3 23.9 14.2 16.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.7 51.1 37.1 41.1
UK
HALEON PLC
LSE:HLN
33.4B GBP 3 23.3 14.4 16.3
US
Estee Lauder Companies Inc
NYSE:EL
41.6B USD 2.9 -44.8 22.5 37.1
DE
Beiersdorf AG
XETRA:BEI
21.9B EUR 2.2 25 12.3 15.7
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.3 11.1 17
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.8 65.2 39.2 42.8
IN
Dabur India Ltd
NSE:DABUR
895.1B INR 7.1 50.1 36.1 44.8
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
JP
MTG Co Ltd
TSE:7806
Average P/E: 35.2
21
18%
1.2
FR
L'Oreal SA
PAR:OR
33.7
8%
4.2
UK
Unilever PLC
LSE:ULVR
23.9
10%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.1
7%
7.3
UK
HALEON PLC
LSE:HLN
23.3
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -44.8 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
25
7%
3.6
JP
Kao Corp
TSE:4452
23.3
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.2
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
50.1
12%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
MTG Co Ltd
TSE:7806
Average EV/EBITDA: 21.8
12.1
19%
0.6
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
14.2
1%
14.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
8%
4.6
UK
HALEON PLC
LSE:HLN
14.4
4%
3.6
US
Estee Lauder Companies Inc
NYSE:EL
22.5
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.3
-1%
N/A
JP
Kao Corp
TSE:4452
11.1
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.2
13%
3
IN
Dabur India Ltd
NSE:DABUR
36.1
11%
3.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
MTG Co Ltd
TSE:7806
Average EV/EBIT: 26.9
14.9
N/A N/A
FR
L'Oreal SA
PAR:OR
23.2
6%
3.9
UK
Unilever PLC
LSE:ULVR
16.5
1%
16.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.1
9%
4.6
UK
HALEON PLC
LSE:HLN
16.3
4%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
37.1
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.7
-2%
N/A
JP
Kao Corp
TSE:4452
17
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.8
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
44.8
11%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A