D

DMS Inc
TSE:9782

Watchlist Manager
DMS Inc
TSE:9782
Watchlist
Price: 3 475 JPY 1.46% Market Closed
Market Cap: 19.8B JPY
Section:
 

Relative Value

The Relative Value of one DMS Inc stock under the Base Case scenario is 1 518.52 JPY. Compared to the current market price of 3 475 JPY, DMS Inc is Overvalued by 56%.

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
1 518.52 JPY
Overvaluation 56%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
0
vs Industry
69
Median 3Y
0.4
Median 5Y
0.3
Industry
1.5
More Details
21.3
P/E
P/E
Price to Earnings
21.3
vs History
0
vs Industry
21
Median 3Y
7.6
Median 5Y
7.6
Industry
17.2
More Details
11.8
P/OCF
P/OCF
Price to OCF
11.8
vs History
22
vs Industry
16
Median 3Y
10.7
Median 5Y
6.1
Industry
11.1
More Details
21.3
P/FCFE
P/FCFE
Price to FCFE
21.3
vs History
9
vs Industry
35
Median 3Y
3
Median 5Y
6.4
Industry
15.4
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
0
vs Industry
56
Median 3Y
0.6
Median 5Y
0.6
Industry
1.8
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
0
vs Industry
75
Median 3Y
0.1
Median 5Y
0.1
Industry
1.6
More Details
4.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.6
vs History
0
vs Industry
36
Median 3Y
0.8
Median 5Y
0.9
Industry
3.5
More Details
7.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.6
vs History
0
vs Industry
37
Median 3Y
1.3
Median 5Y
1.4
Industry
8.9
More Details
10
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10
vs History
0
vs Industry
34
Median 3Y
1.6
Median 5Y
1.8
Industry
12.7
More Details
7.7
EV/OCF
EV/OCF
Enterprise Value to OCF
7.7
vs History
9
vs Industry
24
Median 3Y
1.7
Median 5Y
2.4
Industry
10.5
More Details
11.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.9
vs History
19
vs Industry
0
Median 3Y
2.2
Median 5Y
2.9
Industry
12.7
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
0
vs Industry
54
Median 3Y
0.2
Median 5Y
0.2
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
DMS Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
DMS Inc
TSE:9782
18.9B JPY 0.7 21.3 7.6 10
US
News Corp
NASDAQ:NWSA
14.9B USD 2.3 12.7 11.5 18
US
New York Times Co
NYSE:NYT
11.6B USD 4.2 34.3 20.8 24.7
UK
Pearson PLC
LSE:PSON
6.9B GBP 2 15.7 10.3 14.4
NO
Schibsted ASA
OSE:SCHA
78B NOK 9.4 6 22.1 79.6
ZA
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
5B Zac 0 0 0 0
CN
China Literature Ltd
HKEX:772
35.2B HKD 4.4 232.3 -40.7 -40.7
DE
Springer Nature AG & Co KgaA
XETRA:SPG
3.6B EUR 1.9 22 7 11.7
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
25.5B CNY 1.9 13 16.1 16.1
SA
Saudi Research and Media Group
SAU:4210
12.1B SAR 4.3 -97.3 47.1 -364.9
CN
People.cn Co Ltd
SSE:603000
22B CNY 10.7 117.6 115.2 115.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
D
DMS Inc
TSE:9782
Average EV/EBITDA: 28.6
7.6
N/A N/A
US
News Corp
NASDAQ:NWSA
11.5
8%
1.4
US
New York Times Co
NYSE:NYT
20.8
15%
1.4
UK
Pearson PLC
LSE:PSON
10.3
6%
1.7
NO
Schibsted ASA
OSE:SCHA
22.1
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -40.7
22%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
7
5%
1.4
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
17%
0.9
SA
Saudi Research and Media Group
SAU:4210
47.1
16%
2.9
CN
People.cn Co Ltd
SSE:603000
115.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
D
DMS Inc
TSE:9782
Average EV/EBIT: 36.2
10
N/A N/A
US
News Corp
NASDAQ:NWSA
18
11%
1.6
US
New York Times Co
NYSE:NYT
24.7
18%
1.4
UK
Pearson PLC
LSE:PSON
14.4
9%
1.6
NO
Schibsted ASA
OSE:SCHA
79.6
N/A N/A
ZA
C
Caxton and CTP Publishers and Printers Ltd
JSE:CAT
Not Available N/A N/A
CN
China Literature Ltd
HKEX:772
Negative Multiple: -40.7
29%
N/A
DE
Springer Nature AG & Co KgaA
XETRA:SPG
11.7
12%
1
CN
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
16.1
N/A N/A
SA
Saudi Research and Media Group
SAU:4210
Negative Multiple: -364.9
25%
N/A
CN
People.cn Co Ltd
SSE:603000
115.2
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.