Hachi-Ban Co Ltd
TSE:9950

Watchlist Manager
Hachi-Ban Co Ltd Logo
Hachi-Ban Co Ltd
TSE:9950
Watchlist
Price: 3 480 JPY 0.43% Market Closed
Market Cap: ¥10.2B

Relative Value

The Relative Value of one Hachi-Ban Co Ltd stock under the Base Case scenario is 3 140.51 JPY. Compared to the current market price of 3 480 JPY, Hachi-Ban Co Ltd is Overvalued by 10%.

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
3 140.51 JPY
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Hachi-Ban 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
Hachi-Ban Co Ltd
TSE:9950
10.2B JPY 1.2 101.6 29.8 149.2
US
McDonald's Corp
NYSE:MCD
222.7B USD 8.5 26.7 18.3 21.6
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
104.5B USD 2.8 76.6 21.9 32.9
UK
Compass Group PLC
LSE:CPG
37.3B GBP 0.8 20 10.8 13.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.3B USD 4.4 33.5 21.7 25.6
US
Yum! Brands Inc
NYSE:YUM
43.1B USD 5.4 30 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
30.3B USD 3.3 33 15.9 17.9
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 5.8 1 078.1 403.1 -390.2
US
Darden Restaurants Inc
NYSE:DRI
22.7B USD 1.8 20.4 13.4 18.4
CN
MIXUE Group
HKEX:2097
151.7B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Hachi-Ban Co Ltd
TSE:9950
Average EV/EBITDA: 434
29.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.3
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.9
12%
1.8
UK
Compass Group PLC
LSE:CPG
10.8
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.7
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
15.9
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
403.1
116%
3.5
US
Darden Restaurants Inc
NYSE:DRI
13.4
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Hachi-Ban Co Ltd
TSE:9950
Average EV/EBIT: 561.2
149.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.6
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.9
16%
2.1
UK
Compass Group PLC
LSE:CPG
13.8
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.6
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
17.9
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -390.2 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.4
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A