Sugimoto & Co Ltd
TSE:9932

Watchlist Manager
Sugimoto & Co Ltd Logo
Sugimoto & Co Ltd
TSE:9932
Watchlist
Price: 1 405 JPY -1.95% Market Closed
Market Cap: ¥32B

Relative Value

The Relative Value of one Sugimoto & Co Ltd stock under the Base Case scenario is 1 105.14 JPY. Compared to the current market price of 1 405 JPY, Sugimoto & Co Ltd is Overvalued by 21%.

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
1 105.14 JPY
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sugimoto & Co 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
Sugimoto & Co Ltd
TSE:9932
32B JPY 0.7 19 11.5 14.7
JP
Mitsubishi Corp
TSE:8058
19.7T JPY 1.1 27 28.5 53.7
JP
Itochu Corp
TSE:8001
17.7T JPY 1.2 19.1 18 29.5
JP
Mitsui & Co Ltd
TSE:8031
17.3T JPY 1.2 20.1 24.7 40.5
JP
Marubeni Corp
TSE:8002
9.7T JPY 1.2 19.1 23.3 41.1
US
W W Grainger Inc
NYSE:GWW
54B USD 3 31.9 20.4 22.5
US
WW Grainger Inc
XMUN:GWW
45.6B EUR 3 31.5 20.2 22.3
US
Fastenal Co
NASDAQ:FAST
52.6B USD 6.5 42.2 28.9 32
US
United Rentals Inc
NYSE:URI
51.9B USD 3.2 20.8 9 16.1
US
Ferguson Enterprises Inc
NYSE:FERG
51.1B USD 1.6 25.7 17.4 19.8
JP
Sumitomo Corp
TSE:8053
7.9T JPY 1.1 14.3 16.5 26.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Sugimoto & Co Ltd
TSE:9932
Average EV/EBITDA: 19.9
11.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
28.5
3%
9.5
JP
Itochu Corp
TSE:8001
18
6%
3
JP
Mitsui & Co Ltd
TSE:8031
24.7
6%
4.1
JP
Marubeni Corp
TSE:8002
23.3
2%
11.7
US
W W Grainger Inc
NYSE:GWW
20.4
11%
1.9
US
W
WW Grainger Inc
XMUN:GWW
20.2
11%
1.8
US
Fastenal Co
NASDAQ:FAST
28.9
10%
2.9
US
United Rentals Inc
NYSE:URI
9
9%
1
US
Ferguson Enterprises Inc
NYSE:FERG
17.4
8%
2.2
JP
Sumitomo Corp
TSE:8053
16.5
2%
8.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Sugimoto & Co Ltd
TSE:9932
Average EV/EBIT: 29
14.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.7
N/A N/A
JP
Itochu Corp
TSE:8001
29.5
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
40.5
N/A N/A
JP
Marubeni Corp
TSE:8002
41.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
22.5
11%
2
US
W
WW Grainger Inc
XMUN:GWW
22.3
11%
2
US
Fastenal Co
NASDAQ:FAST
32
10%
3.2
US
United Rentals Inc
NYSE:URI
16.1
10%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
19.8
10%
2
JP
Sumitomo Corp
TSE:8053
26.5
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett