G

Graphite Design Inc
TSE:7847

Watchlist Manager
Graphite Design Inc
TSE:7847
Watchlist
Price: 635 JPY 0.32% Market Closed
Market Cap: ¥4.4B

Relative Value

The Relative Value of one Graphite Design Inc stock under the Base Case scenario is 377.51 JPY. Compared to the current market price of 635 JPY, Graphite Design Inc is Overvalued by 41%.

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
377.51 JPY
Overvaluation 41%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Graphite Design 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
Graphite Design Inc
TSE:7847
4.1B JPY 1.5 22.6 4.7 7.5
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 23.4 11.4 14.6
US
Hasbro Inc
NASDAQ:HAS
12.8B USD 2.7 -39.7 12 13.5
JP
Shimano Inc
TSE:7309
1.4T JPY 3 41.6 11.9 18.2
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.8 27.6 17.4 20.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
39.1B CNY 2.1 21.7 16.7 16.7
US
Acushnet Holdings Corp
NYSE:GOLF
5.2B USD 2 27.7 16.9 20
US
Brunswick Corp
NYSE:BC
4.6B USD 0.9 -33.3 10.1 19.6
CA
BRP Inc
TSX:DOO
6.2B CAD 0.8 256.6 8.6 15.6
US
Mattel Inc
NASDAQ:MAT
4.5B USD 0.8 11.2 6.9 8.8
IT
Technogym SpA
MIL:TGYM
3.4B EUR 3.6 35.4 17.4 24.1
P/E Multiple
Earnings Growth PEG
JP
G
Graphite Design Inc
TSE:7847
Average P/E: 52
22.6
-3%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
23.4
7%
3.3
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -39.7 N/A N/A
JP
Shimano Inc
TSE:7309
41.6
34%
1.2
UK
Games Workshop Group PLC
LSE:GAW
27.6
5%
5.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
21.7
25%
0.9
US
Acushnet Holdings Corp
NYSE:GOLF
27.7
12%
2.3
US
Brunswick Corp
NYSE:BC
Negative Multiple: -33.3 N/A N/A
CA
BRP Inc
TSX:DOO
256.6
N/A N/A
US
Mattel Inc
NASDAQ:MAT
11.2
10%
1.1
IT
Technogym SpA
MIL:TGYM
35.4
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
G
Graphite Design Inc
TSE:7847
Average EV/EBITDA: 12.2
4.7
-1%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
11.4
5%
2.3
US
Hasbro Inc
NASDAQ:HAS
12
9%
1.3
JP
Shimano Inc
TSE:7309
11.9
15%
0.8
UK
Games Workshop Group PLC
LSE:GAW
17.4
4%
4.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.7
38%
0.4
US
Acushnet Holdings Corp
NYSE:GOLF
16.9
8%
2.1
US
Brunswick Corp
NYSE:BC
10.1
14%
0.7
CA
BRP Inc
TSX:DOO
8.6
9%
1
US
Mattel Inc
NASDAQ:MAT
6.9
7%
1
IT
Technogym SpA
MIL:TGYM
17.4
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
G
Graphite Design Inc
TSE:7847
Average EV/EBIT: 16.2
7.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
14.6
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
13.5
8%
1.7
JP
Shimano Inc
TSE:7309
18.2
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20.3
4%
5.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.7
31%
0.5
US
Acushnet Holdings Corp
NYSE:GOLF
20
7%
2.9
US
Brunswick Corp
NYSE:BC
19.6
25%
0.8
CA
BRP Inc
TSX:DOO
15.6
12%
1.3
US
Mattel Inc
NASDAQ:MAT
8.8
4%
2.2
IT
Technogym SpA
MIL:TGYM
24.1
17%
1.4
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