UEX Ltd
TSE:9888

Watchlist Manager
UEX Ltd Logo
UEX Ltd
TSE:9888
Watchlist
Price: 855 JPY 1.54% Market Closed
Market Cap: ¥9.4B

Relative Value

The Relative Value of one UEX Ltd stock under the Base Case scenario is 1 211.01 JPY. Compared to the current market price of 855 JPY, UEX Ltd is Undervalued by 29%.

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
1 211.01 JPY
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
UEX 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
UEX Ltd
TSE:9888
9.4B JPY 0.2 12.8 2.6 3.5
JP
Mitsubishi Corp
TSE:8058
16.3T JPY 0.9 23.7 28 59.8
JP
Itochu Corp
TSE:8001
15.9T JPY 1.1 16.9 16.2 26.6
JP
Mitsui & Co Ltd
TSE:8031
15T JPY 1.1 16.5 22.9 39.1
JP
Marubeni Corp
TSE:8002
8.9T JPY 1.1 15.6 17.9 28.1
US
W W Grainger Inc
NYSE:GWW
57.1B USD 3.2 33 21.5 23.7
US
Fastenal Co
NASDAQ:FAST
55.3B USD 6.8 44 30.1 33.3
US
WW Grainger Inc
XMUN:GWW
46.2B EUR 3 30.6 20.5 22.6
US
Ferguson Enterprises Inc
NYSE:FERG
50.8B USD 1.6 26.3 17.8 20.3
US
United Rentals Inc
NYSE:URI
53.6B USD 3.3 21.5 9.3 16.6
JP
Sumitomo Corp
TSE:8053
7.4T JPY 1 12.2 15.5 24.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
UEX Ltd
TSE:9888
Average EV/EBITDA: 18.4
2.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
28
0%
N/A
JP
Itochu Corp
TSE:8001
16.2
5%
3.2
JP
Mitsui & Co Ltd
TSE:8031
22.9
4%
5.7
JP
Marubeni Corp
TSE:8002
17.9
0%
N/A
US
W W Grainger Inc
NYSE:GWW
21.5
6%
3.6
US
Fastenal Co
NASDAQ:FAST
30.1
10%
3
US
W
WW Grainger Inc
XMUN:GWW
20.5
6%
3.4
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
8%
2.2
US
United Rentals Inc
NYSE:URI
9.3
11%
0.8
JP
Sumitomo Corp
TSE:8053
15.5
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
UEX Ltd
TSE:9888
Average EV/EBIT: 27.1
3.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
59.8
N/A N/A
JP
Itochu Corp
TSE:8001
26.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
39.1
N/A N/A
JP
Marubeni Corp
TSE:8002
28.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
23.7
6%
3.9
US
Fastenal Co
NASDAQ:FAST
33.3
10%
3.3
US
W
WW Grainger Inc
XMUN:GWW
22.6
6%
3.8
US
Ferguson Enterprises Inc
NYSE:FERG
20.3
10%
2
US
United Rentals Inc
NYSE:URI
16.6
13%
1.3
JP
Sumitomo Corp
TSE:8053
24.4
N/A N/A