Taisei Corp
TSE:1801

Watchlist Manager
Taisei Corp Logo
Taisei Corp
TSE:1801
Watchlist
Price: 6 541 JPY -1.57%
Market Cap: 1.2T JPY
Have any thoughts about
Taisei Corp?
Write Note

Relative Value

The Relative Value of one Taisei Corp stock under the Base Case scenario is 5 042.51 JPY. Compared to the current market price of 6 541 JPY, Taisei Corp is Overvalued by 23%.

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
5 042.51 JPY
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
50
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8
Forward
0.6
vs History
23
vs Industry
17
Median 3Y
16.5
Median 5Y
10.7
Industry
15.3
Forward
14.8
vs History
vs Industry
10
Median 3Y
9.6
Median 5Y
8.8
Industry
8.9
vs History
vs Industry
24
Median 3Y
5.3
Median 5Y
9.5
Industry
13.1
vs History
0
vs Industry
39
Median 3Y
1
Median 5Y
1
Industry
1.2
vs History
0
vs Industry
58
Median 3Y
0.4
Median 5Y
0.3
Industry
1
Forward
0.6
vs History
1
vs Industry
27
Median 3Y
4.4
Median 5Y
2.6
Industry
5.2
vs History
9
vs Industry
10
Median 3Y
9.7
Median 5Y
4.3
Industry
9.7
Forward
11.4
vs History
9
vs Industry
8
Median 3Y
11.7
Median 5Y
4.8
Industry
12.4
vs History
vs Industry
13
Median 3Y
6
Median 5Y
5.2
Industry
10.1
vs History
vs Industry
25
Median 3Y
3.4
Median 5Y
5.4
Industry
12.6
vs History
0
vs Industry
53
Median 3Y
0.6
Median 5Y
0.5
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Taisei 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
Taisei Corp
TSE:1801
1.2T JPY 0.6 17 17.7 22.5
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.2 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56.5B EUR 0.8 12.3 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
47.6B USD 2.1 58.8 26.9 42.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
250.6B CNY 0.1 5 7.4 7.4
ES
Ferrovial SA
MAD:FER
29.2B EUR 3.3 38.6 30.9 47.5
NL
Ferrovial SE
AEX:FER
29.4B EUR 3.3 38.9 31.1 47.8
CA
WSP Global Inc
TSX:WSP
31.6B CAD 2.1 49 16.6 25.9
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.7 16.3
CN
China Railway Group Ltd
SSE:601390
142.3B CNY 0.1 4.9 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Taisei Corp
TSE:1801
Average EV/EBITDA: 18.6
17.7
242%
0.1
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
26.9
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
ES
Ferrovial SA
MAD:FER
30.9
68%
0.5
NL
Ferrovial SE
AEX:FER
31.1
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.7
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Taisei Corp
TSE:1801
Average EV/EBIT: 25.5
22.5
N/A N/A
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
US
Quanta Services Inc
NYSE:PWR
42.7
84%
0.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
22%
0.3
ES
Ferrovial SA
MAD:FER
47.5
106%
0.4
NL
Ferrovial SE
AEX:FER
47.8
106%
0.5
CA
WSP Global Inc
TSX:WSP
25.9
69%
0.4
US
EMCOR Group Inc
NYSE:EME
16.3
56%
0.3
CN
China Railway Group Ltd
SSE:601390
10.7
15%
0.7

See Also

Discover More
Back to Top