Metawater Co Ltd
TSE:9551

Watchlist Manager
Metawater Co Ltd Logo
Metawater Co Ltd
TSE:9551
Watchlist
Price: 3 500 JPY 0.57% Market Closed
Market Cap: ¥145.6B

Relative Value

The Relative Value of one Metawater Co Ltd stock under the Base Case scenario is 3 252.69 JPY. Compared to the current market price of 3 500 JPY, Metawater Co Ltd is Overvalued by 7%.

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
3 252.69 JPY
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Metawater 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
Metawater Co Ltd
TSE:9551
152.8B JPY 0.8 15.1 8.7 10.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
122.1B USD 5.9 34.1 25.8 29.7
JP
Freund Corp
TSE:6312
16.9T JPY 607.7 8 494.3 4 698.9 5 768.3
SE
Atlas Copco AB
STO:ATCO A
907.7B SEK 5.4 34.5 21.1 27
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.7T JPY 3.3 62.2 29 42.9
US
Illinois Tool Works Inc
NYSE:ITW
84.1B USD 5.3 27.6 19.6 21.5
US
Barnes Group Inc
NYSE:B
79.9B USD 5.3 21.8 9.3 11.9
SE
Sandvik AB
STO:SAND
457.5B SEK 3.8 31.2 17.3 23.5
CH
Schindler Holding AG
SIX:SCHP
33.6B CHF 3 33.8 19.6 24.4
JP
Fanuc Corp
TSE:6954
6.1T JPY 7.3 37.9 24.5 31
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Metawater Co Ltd
TSE:9551
Average EV/EBITDA: 16 063.1
8.7
10%
0.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
25.8
11%
2.3
JP
Freund Corp
TSE:6312
4 698.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
21.1
10%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29
19%
1.5
US
Illinois Tool Works Inc
NYSE:ITW
19.6
6%
3.3
US
Barnes Group Inc
NYSE:B
9.3
33%
0.3
SE
Sandvik AB
STO:SAND
17.3
8%
2.2
CH
Schindler Holding AG
SIX:SCHP
19.6
8%
2.4
JP
Fanuc Corp
TSE:6954
24.5
10%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Metawater Co Ltd
TSE:9551
Average EV/EBIT: 19 650.9
10.7
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.7
15%
2
JP
Freund Corp
TSE:6312
5 768.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
27
10%
2.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.9
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
21.5
6%
3.6
US
Barnes Group Inc
NYSE:B
11.9
43%
0.3
SE
Sandvik AB
STO:SAND
23.5
11%
2.1
CH
Schindler Holding AG
SIX:SCHP
24.4
10%
2.4
JP
Fanuc Corp
TSE:6954
31
N/A N/A