T

Taiwan Secom Co Ltd
TWSE:9917

Watchlist Manager
Taiwan Secom Co Ltd
TWSE:9917
Watchlist
Price: 106.5 TWD Market Closed
Market Cap: NT$48.1B

Relative Value

The Relative Value of one Taiwan Secom Co Ltd stock under the Base Case scenario is hidden TWD. Compared to the current market price of 106.5 TWD, Taiwan Secom Co Ltd is hidden .

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.

Taiwan Secom Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Taiwan Secom 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
TW
Taiwan Secom Co Ltd
TWSE:9917
47.3B TWD 2.5 16.2 11.1 17.9
JP
Secom Co Ltd
TSE:9735
2.7T JPY 2.2 24.9 9.1 13.8
UK
Verisure PLC
STO:VSURE
14.4B EUR 3.1 -59.3 11.2 49.3
SE
Securitas AB
STO:SECU B
83.9B SEK 0.5 16.6 7.7 10.8
US
Brinks Co
NYSE:BCO
5.2B USD 1 30.6 9.8 15.3
JP
Sohgo Security Services Co Ltd
TSE:2331
582B JPY 1 18.4 6.3 9.4
SE
Loomis AB
STO:LOOMIS
25.3B SEK 0.8 14 4.2 7.9
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.9 9.6 8.9 13
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 18 8.6 13.8
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.5B EUR 0.2 9.4 4.3 4.3
KR
S1 Corp
KRX:012750
2.6T KRW 0.9 14.3 4.3 7.6
P/E Multiple
Earnings Growth PEG
TW
T
Taiwan Secom Co Ltd
TWSE:9917
Average P/E: 17.2
16.2
10%
1.6
JP
Secom Co Ltd
TSE:9735
24.9
10%
2.5
UK
Verisure PLC
STO:VSURE
Negative Multiple: -59.3 N/A N/A
SE
Securitas AB
STO:SECU B
16.6
14%
1.2
US
Brinks Co
NYSE:BCO
30.6
41%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
18.4
14%
1.3
SE
Loomis AB
STO:LOOMIS
14
20%
0.7
US
Geo Group Inc
NYSE:GEO
9.6
92%
0.1
US
CoreCivic Inc
NYSE:CXW
18
N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
9.4
27%
0.3
KR
S1 Corp
KRX:012750
14.3
7%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
T
Taiwan Secom Co Ltd
TWSE:9917
Average EV/EBITDA: 7.8
11.1
17%
0.7
JP
Secom Co Ltd
TSE:9735
9.1
4%
2.3
UK
Verisure PLC
STO:VSURE
11.2
N/A N/A
SE
Securitas AB
STO:SECU B
7.7
3%
2.6
US
Brinks Co
NYSE:BCO
9.8
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.3
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.2
4%
1
US
Geo Group Inc
NYSE:GEO
8.9
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.6
N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
5%
0.9
KR
S1 Corp
KRX:012750
4.3
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
T
Taiwan Secom Co Ltd
TWSE:9917
Average EV/EBIT: 14.8
17.9
11%
1.6
JP
Secom Co Ltd
TSE:9735
13.8
N/A N/A
UK
Verisure PLC
STO:VSURE
49.3
N/A N/A
SE
Securitas AB
STO:SECU B
10.8
5%
2.2
US
Brinks Co
NYSE:BCO
15.3
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.4
N/A N/A
SE
Loomis AB
STO:LOOMIS
7.9
7%
1.1
US
Geo Group Inc
NYSE:GEO
13
5%
2.6
US
CoreCivic Inc
NYSE:CXW
13.8
N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
7%
0.6
KR
S1 Corp
KRX:012750
7.6
7%
1.1