Kao Corp banner

Kao Corp
XBER:KAO

Watchlist Manager
Kao Corp Logo
Kao Corp
XBER:KAO
Watchlist
Price: 33.83 EUR Market Closed
Market Cap: €16.1B

Relative Value

The Relative Value of one KAO stock under the Base Case scenario is 31.5 EUR. Compared to the current market price of 33.83 EUR, Kao Corp is Overvalued by 7%.

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.

KAO Relative Value
Base Case
31.5 EUR
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KAO Competitors Multiples
Kao Corp 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
Kao Corp
XBER:KAO
2.8T EUR 1.7 23.7 10.8 16.5
FR
L'Oreal SA
PAR:OR
193.5B EUR 4.4 31.5 19.1 23.3
UK
Unilever PLC
LSE:ULVR
106.9B GBP 2.4 12.9 12.6 14.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.1T INR 7.8 35.1 33.7 37.2
UK
HALEON PLC
LSE:HLN
33.3B GBP 3 19.9 14 16.1
US
Estee Lauder Companies Inc
NYSE:EL
34.1B USD 2.3 -191.5 17.3 27.3
DE
Beiersdorf AG
XETRA:BEI
17.7B EUR 1.8 18.9 9 11.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.4 61.8 37.3 40.7
IN
Dabur India Ltd
NSE:DABUR
853B INR 6.5 45.8 33.4 41.2
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
JP
Shiseido Co Ltd
TSE:4911
1.2T JPY 1.3 -30.2 15.4 76.5
P/E Multiple
Earnings Growth PEG
JP
Kao Corp
XBER:KAO
Average P/E: 31.2
23.7
10%
2.4
FR
L'Oreal SA
PAR:OR
31.5
13%
2.4
UK
Unilever PLC
LSE:ULVR
12.9
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.1
7%
5
UK
HALEON PLC
LSE:HLN
19.9
11%
1.8
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -191.5 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
18.9
10%
1.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
61.8
18%
3.4
IN
Dabur India Ltd
NSE:DABUR
45.8
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
Negative Multiple: -30.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kao Corp
XBER:KAO
Average EV/EBITDA: 20.2
10.8
8%
1.4
FR
L'Oreal SA
PAR:OR
19.1
8%
2.4
UK
Unilever PLC
LSE:ULVR
12.6
4%
3.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
33.7
7%
4.8
UK
HALEON PLC
LSE:HLN
14
7%
2
US
Estee Lauder Companies Inc
NYSE:EL
17.3
16%
1.1
DE
Beiersdorf AG
XETRA:BEI
9
6%
1.5
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.3
12%
3.1
IN
Dabur India Ltd
NSE:DABUR
33.4
11%
3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
15.4
19%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kao Corp
XBER:KAO
Average EV/EBIT: 30.4
16.5
N/A N/A
FR
L'Oreal SA
PAR:OR
23.3
9%
2.6
UK
Unilever PLC
LSE:ULVR
14.2
4%
3.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.2
8%
4.7
UK
HALEON PLC
LSE:HLN
16.1
8%
2
US
Estee Lauder Companies Inc
NYSE:EL
27.3
26%
1
DE
Beiersdorf AG
XETRA:BEI
11.1
7%
1.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.7
13%
3.1
IN
Dabur India Ltd
NSE:DABUR
41.2
11%
3.7
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
JP
Shiseido Co Ltd
TSE:4911
76.5
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