Pilot Corp
TSE:7846

Watchlist Manager
Pilot Corp Logo
Pilot Corp
TSE:7846
Watchlist
Price: 4 618 JPY 1.54% Market Closed
Market Cap: ¥181.2B

Relative Value

The Relative Value of one Pilot Corp stock under the Base Case scenario is 3 929.17 JPY. Compared to the current market price of 4 618 JPY, Pilot Corp is Overvalued by 15%.

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
3 929.17 JPY
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Pilot Corp 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
Pilot Corp
TSE:7846
171.8B JPY 1.4 14.2 5.9 8.2
US
MSA Safety Inc
NYSE:MSA
6.8B USD 3.6 24.4 15.1 17.8
CN
Shanghai M&G Stationery Inc
SSE:603899
24B CNY 1 18.1 12.3 12.3
US
HNI Corp
NYSE:HNI
2.6B USD 0.9 48.1 10.5 15.2
FR
Societe BIC SA
PAR:BB
2.2B EUR 1 25.1 6.7 11.8
JP
Kokuyo Co Ltd
TSE:7984
360.5B JPY 1 16.8 7.5 9.8
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.6B USD 1.1 13.5 7.8 9.8
US
Pitney Bowes Inc
NYSE:PBI
1.6B USD 0.8 10.6 6.7 8.7
JP
Okamura Corp
TSE:7994
245.1B JPY 0.7 10.1 7.5 9.9
US
MillerKnoll Inc
NASDAQ:MLKN
1.2B USD 0.3 -48.6 7.3 10.7
P/E Multiple
Earnings Growth PEG
JP
Pilot Corp
TSE:7846
Average P/E: 20.1
14.2
N/A N/A
US
MSA Safety Inc
NYSE:MSA
24.4
14%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
18.1
7%
2.6
US
HNI Corp
NYSE:HNI
48.1
N/A N/A
FR
Societe BIC SA
PAR:BB
25.1
37%
0.7
JP
Kokuyo Co Ltd
TSE:7984
16.8
6%
2.8
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
13.5
5%
2.7
US
Pitney Bowes Inc
NYSE:PBI
10.6
25%
0.4
JP
Okamura Corp
TSE:7994
10.1
5%
2
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -48.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Pilot Corp
TSE:7846
Average EV/EBITDA: 8.8
5.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
15.1
8%
1.9
CN
Shanghai M&G Stationery Inc
SSE:603899
12.3
15%
0.8
US
HNI Corp
NYSE:HNI
10.5
N/A N/A
FR
Societe BIC SA
PAR:BB
6.7
15%
0.4
JP
Kokuyo Co Ltd
TSE:7984
7.5
9%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
7.8
6%
1.3
US
Pitney Bowes Inc
NYSE:PBI
6.7
6%
1.1
JP
Okamura Corp
TSE:7994
7.5
9%
0.8
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.3
16%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Pilot Corp
TSE:7846
Average EV/EBIT: 11.6
8.2
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.8
10%
1.8
CN
Shanghai M&G Stationery Inc
SSE:603899
12.3
6%
2.1
US
HNI Corp
NYSE:HNI
15.2
N/A N/A
FR
Societe BIC SA
PAR:BB
11.8
26%
0.5
JP
Kokuyo Co Ltd
TSE:7984
9.8
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
9.8
6%
1.6
US
Pitney Bowes Inc
NYSE:PBI
8.7
6%
1.5
JP
Okamura Corp
TSE:7994
9.9
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
10.7
18%
0.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett