Aeon Delight Co Ltd
TSE:9787

Watchlist Manager
Aeon Delight Co Ltd Logo
Aeon Delight Co Ltd
TSE:9787
Watchlist
Price: 5 380 JPY Market Closed
Market Cap: 250.3B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Aeon Delight Co Ltd stock under the Base Case scenario is 2 997.12 JPY. Compared to the current market price of 5 380 JPY, Aeon Delight Co Ltd is Overvalued by 44%.

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
2 997.12 JPY
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
1
vs Industry
56
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.8
More Details
22.7
P/E
P/E
Price to Earnings
22.7
vs History
1
vs Industry
19
Median 3Y
15.9
Median 5Y
15
Industry
15.6
Forward
24.4
More Details
16.4
P/OCF
P/OCF
Price to OCF
16.4
vs History
25
vs Industry
19
Median 3Y
12.5
Median 5Y
14.4
Industry
9
More Details
20.5
P/FCFE
P/FCFE
Price to FCFE
20.5
vs History
36
vs Industry
21
Median 3Y
16.9
Median 5Y
19.5
Industry
15.8
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
1
vs Industry
25
Median 3Y
1.6
Median 5Y
1.7
Industry
1.5
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
1
vs Industry
66
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
Forward
0.5
More Details
4.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.1
vs History
1
vs Industry
40
Median 3Y
2.2
Median 5Y
2.3
Industry
4.1
More Details
9.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.3
vs History
1
vs Industry
29
Median 3Y
4.8
Median 5Y
4.9
Industry
7.9
Forward
9.4
More Details
11.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.6
vs History
1
vs Industry
33
Median 3Y
6
Median 5Y
6
Industry
11.5
More Details
11.7
EV/OCF
EV/OCF
Enterprise Value to OCF
11.7
vs History
6
vs Industry
29
Median 3Y
7.5
Median 5Y
9.1
Industry
9.6
More Details
14.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.5
vs History
23
vs Industry
25
Median 3Y
10
Median 5Y
12
Industry
12.7
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
1
vs Industry
10
Median 3Y
1.8
Median 5Y
1.9
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Aeon Delight Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Aeon Delight Co Ltd
TSE:9787
257.7B JPY 0.8 22.7 9.3 11.6
US
Waste Management Inc
NYSE:WM
93.4B USD 4.2 34.1 18 27.9
US
Republic Services Inc
NYSE:RSG
77.4B USD 4.8 37.3 17.6 27.4
CA
Waste Connections Inc
TSX:WCN
70B CAD 5.5 80.1 20 33.6
US
Rollins Inc
NYSE:ROL
27.4B USD 7.9 57.5 35.3 41.4
US
Veralto Corp
NYSE:VLTO
24.1B USD 4.5 27.5 19.5 20.7
CA
GFL Environmental Inc
TSX:GFL
25B CAD 3.3 9 16.6 74.6
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2.1 30.1 13.1 21
UK
Rentokil Initial PLC
LSE:RTO
8.9B GBP 1.6 28.9 9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.4B USD 2.1 36.3 16.6 18.7
US
Stericycle Inc
NASDAQ:SRCL
9B USD 3.4 251.3 24 47.3

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 253,500+ value investors using Alpha Spread
Create a 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

© 2025 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.