Horai Co Ltd
TSE:9679

Watchlist Manager
Horai Co Ltd Logo
Horai Co Ltd
TSE:9679
Watchlist
Price: 2 050 JPY 0.99%
Market Cap: ¥8.6B

Relative Value

The Relative Value of one Horai Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 050 JPY, Horai 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.

Horai Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Horai 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
Horai Co Ltd
TSE:9679
8.6B JPY 1.4 17.2 8.9 15.5
US
Berkshire Hathaway Inc
NYSE:BRK.A
1T USD 2.8 15.4 15.2 18.7
SE
Investor AB
STO:INVE B
1T SEK 12.8 6.6 47.3 47.3
SE
Industrivarden AB
STO:INDU A
187.1B SEK 13.4 13.7 13.7 13.7
NL
Exor NV
AEX:EXO
14B EUR -46.3 -21.6 -34.5 -34.5
MC
HAL Trust
AEX:HAL
13.7B EUR 1.1 8 7.4 7.4
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
128.2B SEK 4.4 17 22.6 22.6
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 118 13.8 139.9 145.6
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.8B EUR 1.2 -27.6 18.3 115
BE
Sofina SA
XBRU:SOF
8.9B EUR 19.3 21.5 22.8 22.8
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.6 17.4 31.4 37.7
P/E Multiple
Earnings Growth PEG
JP
Horai Co Ltd
TSE:9679
Average P/E: 14.5
17.2
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.4
-18%
N/A
SE
Investor AB
STO:INVE B
6.6
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.7
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -21.6
-66%
N/A
MC
HAL Trust
AEX:HAL
8
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
17
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
13.8
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.6
52%
N/A
BE
Sofina SA
XBRU:SOF
21.5
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
17.4
4%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Horai Co Ltd
TSE:9679
Average EV/EBITDA: 32.7
8.9
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.2
N/A N/A
SE
Investor AB
STO:INVE B
47.3
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.7
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -34.5 N/A N/A
MC
HAL Trust
AEX:HAL
7.4
5%
1.5
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.6
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
139.9
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18.3
9%
2
BE
Sofina SA
XBRU:SOF
22.8
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
31.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Horai Co Ltd
TSE:9679
Average EV/EBIT: 44.6
15.5
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
18.7
-6%
N/A
SE
Investor AB
STO:INVE B
47.3
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.7
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -34.5
-66%
N/A
MC
HAL Trust
AEX:HAL
7.4
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.6
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
145.6
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
115
-19%
N/A
BE
Sofina SA
XBRU:SOF
22.8
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A