t

toridori Inc
TSE:9337

Watchlist Manager
toridori Inc
TSE:9337
Watchlist
Price: 3 135 JPY -5.57%
Market Cap: ¥10.3B

Relative Value

The Relative Value of one toridori Inc stock under the Base Case scenario is 3 132.48 JPY. Compared to the current market price of 3 135 JPY, toridori Inc is Fairly Valued.

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
3 132.48 JPY
Fairly Valued
Relative Value
Price
t
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
toridori 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
toridori Inc
TSE:9337
10.3B JPY 2 24.2 13.1 15.3
US
Alphabet Inc
NASDAQ:GOOGL
4.1T USD 10.7 33.1 28.1 32.5
US
Meta Platforms Inc
NASDAQ:META
1.7T USD 8.6 28.7 16.8 20.6
CN
Tencent Holdings Ltd
HKEX:700
5.1T HKD 6.3 21 19.5 19.5
US
Reelcause Inc
OTC:RCIT
138.3B USD 4 093.5 -1 057 791.3 55 649.8 107 613.7
CN
Baidu Inc
NASDAQ:BIDU
50.7B USD 2.7 41.9 23.1 23.1
CN
Kuaishou Technology
HKEX:1024
317.5B HKD 2 16.3 12.6 12.6
JP
LY Corp
XMUN:YOJ
30.5B EUR 2.8 27.3 19.4 30.3
KR
Naver Corp
KRX:035420
39.3T KRW 3.4 18 15.4 15.4
NL
Nebius Group NV
NASDAQ:NBIS
22.2B USD 5 046.9 7 973.1 -5 851.9 -3 339.9
KR
Kakao Corp
KRX:035720
25.8T KRW 3.2 110.8 13.3 33
P/S Multiple
Revenue Growth P/S to Growth
JP
t
toridori Inc
TSE:9337
Average P/S: 834.7
2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
10.7
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.6
16%
0.5
CN
Tencent Holdings Ltd
HKEX:700
6.3
11%
0.6
US
R
Reelcause Inc
OTC:RCIT
4 093.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
2.7
3%
0.9
CN
Kuaishou Technology
HKEX:1024
2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 046.9
303%
16.7
KR
Kakao Corp
KRX:035720
3.2
7%
0.5
P/E Multiple
Earnings Growth PEG
JP
t
toridori Inc
TSE:9337
Average P/E: 829.4
24.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
33.1
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
28.7
14%
2.1
CN
Tencent Holdings Ltd
HKEX:700
21
19%
1.1
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -1 057 791.3 N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
41.9
1%
41.9
CN
Kuaishou Technology
HKEX:1024
16.3
22%
0.7
JP
L
LY Corp
XMUN:YOJ
27.3
10%
2.7
KR
Naver Corp
KRX:035420
18
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
7 973.1
N/A N/A
KR
Kakao Corp
KRX:035720
110.8
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
t
toridori Inc
TSE:9337
Average EV/EBITDA: 5 581.1
13.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
28.1
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
16.8
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
19.5
18%
1.1
US
R
Reelcause Inc
OTC:RCIT
55 649.8
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
23.1
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
12.6
24%
0.5
JP
L
LY Corp
XMUN:YOJ
19.4
12%
1.6
KR
Naver Corp
KRX:035420
15.4
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 851.9 N/A N/A
KR
Kakao Corp
KRX:035720
13.3
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
t
toridori Inc
TSE:9337
Average EV/EBIT: 10 781.6
15.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.5
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
20.6
10%
2.1
CN
Tencent Holdings Ltd
HKEX:700
19.5
18%
1.1
US
R
Reelcause Inc
OTC:RCIT
107 613.7
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
23.1
1%
23.1
CN
Kuaishou Technology
HKEX:1024
12.6
30%
0.4
JP
L
LY Corp
XMUN:YOJ
30.3
N/A N/A
KR
Naver Corp
KRX:035420
15.4
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 339.9 N/A N/A
KR
Kakao Corp
KRX:035720
33
32%
1