With us Corp
TSE:9696
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.
Valuation Multiples
Multiples Across Competitors
Competitors Multiples
With us Corp Competitors
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 |
A
|
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 |
C
|
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 |
S
|
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 |