Yamatane Corp
TSE:9305

Watchlist Manager
Yamatane Corp Logo
Yamatane Corp
TSE:9305
Watchlist
Price: 2 261 JPY 0.53% Market Closed
Market Cap: ¥51.3B

Relative Value

The Relative Value of one Yamatane Corp stock under the Base Case scenario is 2 987.27 JPY. Compared to the current market price of 2 261 JPY, Yamatane Corp is Undervalued 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
2 987.27 JPY
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Yamatane 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
Yamatane Corp
TSE:9305
49.1B JPY 0.6 10.5 10.7 17.2
US
Sysco Corp
NYSE:SYY
40.1B USD 0.5 22.3 11.4 14.4
US
US Foods Holding Corp
NYSE:USFD
18.9B USD 0.5 33.4 14.2 19.6
US
Performance Food Group Co
NYSE:PFGC
14.9B USD 0.2 45.4 13.8 26.4
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 6.2 9.1
TH
CP Axtra PCL
SET:CPAXT
156.6B THB 0.3 16.2 7.9 14.9
SG
Olam Group Ltd
SGX:VC2
3.3B SGD 0.1 13 5.6 9.1
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 13 10.3 10.3
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.5B USD 0.6 34.3 14.4 21.6
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
US
United Natural Foods Inc
NYSE:UNFI
2.3B USD 0.1 -22.4 8.3 22.5
P/E Multiple
Earnings Growth PEG
JP
Yamatane Corp
TSE:9305
Average P/E: 22
10.5
N/A N/A
US
Sysco Corp
NYSE:SYY
22.3
13%
1.7
US
US Foods Holding Corp
NYSE:USFD
33.4
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
45.4
51%
0.9
SG
O
Olam International Ltd
F:O5I
9.7
-59%
N/A
TH
CP Axtra PCL
SET:CPAXT
16.2
19%
0.9
SG
Olam Group Ltd
SGX:VC2
13
N/A N/A
AU
Metcash Ltd
ASX:MTS
13
4%
3.3
US
Chefs' Warehouse Inc
NASDAQ:CHEF
34.3
23%
1.5
DE
Metro AG
XETRA:B4B
Negative Multiple: -10.8 N/A N/A
US
United Natural Foods Inc
NYSE:UNFI
Negative Multiple: -22.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yamatane Corp
TSE:9305
Average EV/EBITDA: 9.6
10.7
N/A N/A
US
Sysco Corp
NYSE:SYY
11.4
4%
2.8
US
US Foods Holding Corp
NYSE:USFD
14.2
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.8
18%
0.8
SG
O
Olam International Ltd
F:O5I
6.2
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
7.9
9%
0.9
SG
Olam Group Ltd
SGX:VC2
5.6
N/A N/A
AU
Metcash Ltd
ASX:MTS
10.3
18%
0.6
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.4
18%
0.8
DE
Metro AG
XETRA:B4B
3.1
6%
0.5
US
United Natural Foods Inc
NYSE:UNFI
8.3
19%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yamatane Corp
TSE:9305
Average EV/EBIT: 16.7
17.2
N/A N/A
US
Sysco Corp
NYSE:SYY
14.4
4%
3.6
US
US Foods Holding Corp
NYSE:USFD
19.6
18%
1.1
US
Performance Food Group Co
NYSE:PFGC
26.4
32%
0.8
SG
O
Olam International Ltd
F:O5I
9.1
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
14.9
11%
1.4
SG
Olam Group Ltd
SGX:VC2
9.1
N/A N/A
AU
Metcash Ltd
ASX:MTS
10.3
4%
2.6
US
Chefs' Warehouse Inc
NASDAQ:CHEF
21.6
17%
1.3
DE
Metro AG
XETRA:B4B
18.6
26%
0.7
US
United Natural Foods Inc
NYSE:UNFI
22.5
40%
0.6