Silver Life Co Ltd
TSE:9262

Watchlist Manager
Silver Life Co Ltd Logo
Silver Life Co Ltd
TSE:9262
Watchlist
Price: 798 JPY 0.63% Market Closed
Market Cap: 8.7B JPY

Relative Value

The Relative Value of one Silver Life Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 798 JPY, Silver Life Co Ltd is hidden .

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.

Silver Life Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
74
Median 3Y
0.7
Median 5Y
1.1
Industry
1.4
Forward
0.5
vs History
92
vs Industry
43
Median 3Y
14.3
Median 5Y
28.1
Industry
20.1
Forward
10.4
vs History
93
vs Industry
52
Median 3Y
7.5
Median 5Y
11.8
Industry
9.5
vs History
33
vs Industry
6
Median 3Y
-72.7
Median 5Y
-50.2
Industry
18.2
vs History
79
vs Industry
55
Median 3Y
1.5
Median 5Y
2.3
Industry
2.1
vs History
87
vs Industry
77
Median 3Y
0.7
Median 5Y
1.2
Industry
1.9
Forward
0.5
vs History
88
vs Industry
63
Median 3Y
2.3
Median 5Y
3.9
Industry
3.8
vs History
93
vs Industry
58
Median 3Y
6.4
Median 5Y
10.8
Industry
10.6
Forward
4.2
vs History
93
vs Industry
46
Median 3Y
12.6
Median 5Y
19.8
Industry
16.5
vs History
93
vs Industry
57
Median 3Y
7.6
Median 5Y
12.2
Industry
11.3
vs History
52
vs Industry
11
Median 3Y
53.5
Median 5Y
17.6
Industry
16.3
vs History
79
vs Industry
52
Median 3Y
1.3
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Silver Life 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
Silver Life Co Ltd
TSE:9262
8.7B JPY 0.6 12.2 4.8 10
US
McDonald's Corp
NYSE:MCD
219B USD 8.3 26 17.9 21.1
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
100.2B USD 2.7 54 20.8 31.1
UK
Compass Group PLC
LSE:CPG
39.9B GBP 0.9 21.4 11.4 14.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
52.3B USD 4.4 34 22.1 26.1
US
Yum! Brands Inc
NYSE:YUM
42.4B USD 5.3 29.3 18.9 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
30.9B USD 3.3 33.5 16 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 372.3 428 -395.7
US
Darden Restaurants Inc
NYSE:DRI
23.4B USD 1.9 20.9 12.9 17.6
CN
MIXUE Group
HKEX:2097
154.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Silver Life Co Ltd
TSE:9262
Average EV/EBITDA: 433.8
4.8
11%
0.4
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.8
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.4
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.1
8%
2.8
US
Yum! Brands Inc
NYSE:YUM
18.9
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
428
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12.9
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Silver Life Co Ltd
TSE:9262
Average EV/EBIT: 545.5
10
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
31.1
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.6
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.1
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -395.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.6
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A