First Time Loading...

With us Corp
TSE:9696

Watchlist Manager
With us Corp Logo
With us Corp
TSE:9696
Watchlist
Price: 1 376 JPY 0.81% Market Closed
Updated: May 6, 2024

Relative Value

The Relative Value of one With us Corp stock under the Base Case scenario is 797.56 JPY. Compared to the current market price of 1 376 JPY, With us Corp is Overvalued by 42%.

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
797.56 JPY
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
68
Median 3Y
0.4
Median 5Y
0.4
Industry
1.3
Forward
0.6
vs History
11
vs Industry
12
Median 3Y
6.6
Median 5Y
6.8
Industry
16.5
Forward
13.5
vs History
9
vs Industry
40
Median 3Y
2.7
Median 5Y
2.7
Industry
8.3
vs History
19
vs Industry
31
Median 3Y
3.7
Median 5Y
3.2
Industry
12.7
vs History
14
vs Industry
32
Median 3Y
1.3
Median 5Y
1.2
Industry
1.7
vs History
11
vs Industry
80
Median 3Y
0
Median 5Y
0
Industry
1.5
Forward
0.3
vs History
11
vs Industry
78
Median 3Y
0.1
Median 5Y
0.1
Industry
3.1
vs History
11
vs Industry
59
Median 3Y
0.3
Median 5Y
0.2
Industry
8
vs History
11
vs Industry
55
Median 3Y
0.4
Median 5Y
0.3
Industry
11.4
vs History
11
vs Industry
59
Median 3Y
0.3
Median 5Y
0.2
Industry
8.4
vs History
11
vs Industry
48
Median 3Y
0.3
Median 5Y
0.2
Industry
11.3
vs History
12
vs Industry
64
Median 3Y
0.1
Median 5Y
0.1
Industry
1.2

Multiples Across Competitors

Competitors Multiples
With us 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
With us Corp
TSE:9696
12.4B JPY 0.6 32.5 2.3 3
ZA
Advtech Ltd
JSE:ADH
14.9B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
14B USD 3.5 45.1 25 25
US
Duolingo Inc
NASDAQ:DUOL
10.6B USD 20 660.7 -1 693.7 -763.7
CN
TAL Education Group
NYSE:TAL
8.2B USD 5.5 -2 284.1 -70.2 -70.2
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.6B USD 2.7 88.8 26.3 43.4
ZA
Curro Holdings Ltd
JSE:COH
6.2B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.2B USD 4.3 20.3 13.9 15.7
ZA
Stadio Holdings Ltd
JSE:SDO
4B Zac 0 0 0 0
US
Graham Holdings Co
NYSE:GHC
3.3B USD 0.8 16.3 8 19.2
US
Stride Inc
NYSE:LRN
3.1B USD 1.6 16.7 9.2 13.7

See Also

Discover More