Wakita & Co Ltd
TSE:8125

Watchlist Manager
Wakita & Co Ltd Logo
Wakita & Co Ltd
TSE:8125
Watchlist
Price: 2 020 JPY 0.85% Market Closed
Market Cap: ¥105.1B

Relative Value

The Relative Value of one Wakita & Co Ltd stock under the Base Case scenario is 1 536.43 JPY. Compared to the current market price of 2 020 JPY, Wakita & Co Ltd is Overvalued by 24%.

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
1 536.43 JPY
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Wakita & 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
Wakita & Co Ltd
TSE:8125
100.1B JPY 1.1 30.2 6.6 17
JP
Mitsubishi Corp
TSE:8058
15.8T JPY 0.9 23 27.3 58.3
JP
Itochu Corp
TSE:8001
15.8T JPY 1.1 16.8 16 26.4
JP
Mitsui & Co Ltd
TSE:8031
14.8T JPY 1.1 16.2 22.6 38.6
JP
Marubeni Corp
TSE:8002
8.7T JPY 1.1 15.3 17.6 27.7
US
W W Grainger Inc
NYSE:GWW
55.4B USD 3.1 32 20.8 22.9
US
WW Grainger Inc
XMUN:GWW
43.9B EUR 2.8 29.1 19.5 21.5
US
Fastenal Co
NASDAQ:FAST
53.3B USD 6.5 42.3 28.9 32.1
US
Ferguson Enterprises Inc
NYSE:FERG
51B USD 1.6 25.7 17.5 19.9
US
United Rentals Inc
NYSE:URI
49.9B USD 3.1 20 8.8 15.6
JP
Sumitomo Corp
TSE:8053
7.6T JPY 1 12.5 15.8 25
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Wakita & Co Ltd
TSE:8125
Average EV/EBITDA: 18.3
6.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
27.3
0%
N/A
JP
Itochu Corp
TSE:8001
16
5%
3.2
JP
Mitsui & Co Ltd
TSE:8031
22.6
4%
5.7
JP
Marubeni Corp
TSE:8002
17.6
0%
N/A
US
W W Grainger Inc
NYSE:GWW
20.8
6%
3.5
US
W
WW Grainger Inc
XMUN:GWW
19.5
6%
3.3
US
Fastenal Co
NASDAQ:FAST
28.9
10%
2.9
US
Ferguson Enterprises Inc
NYSE:FERG
17.5
8%
2.2
US
United Rentals Inc
NYSE:URI
8.8
11%
0.8
JP
Sumitomo Corp
TSE:8053
15.8
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Wakita & Co Ltd
TSE:8125
Average EV/EBIT: 27.7
17
N/A N/A
JP
Mitsubishi Corp
TSE:8058
58.3
N/A N/A
JP
Itochu Corp
TSE:8001
26.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.6
N/A N/A
JP
Marubeni Corp
TSE:8002
27.7
N/A N/A
US
W W Grainger Inc
NYSE:GWW
22.9
6%
3.8
US
W
WW Grainger Inc
XMUN:GWW
21.5
6%
3.6
US
Fastenal Co
NASDAQ:FAST
32.1
10%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
19.9
10%
2
US
United Rentals Inc
NYSE:URI
15.6
13%
1.2
JP
Sumitomo Corp
TSE:8053
25
N/A N/A