EXEO Group Inc
TSE:1951

Watchlist Manager
EXEO Group Inc Logo
EXEO Group Inc
TSE:1951
Watchlist
Price: 1 645 JPY -0.3% Market Closed
Market Cap: 334.5B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EXEO Group Inc stock under the Base Case scenario is 1 874.74 JPY. Compared to the current market price of 1 645 JPY, EXEO Group Inc is Undervalued by 12%.

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
1 874.74 JPY
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
20
vs Industry
56
Median 3Y
0.5
Median 5Y
0.2
Industry
0.8
Forward
0.5
More Details
16.6
P/E
P/E
Price to Earnings
16.6
vs History
12
vs Industry
28
Median 3Y
13.9
Median 5Y
7.3
Industry
14.4
Forward
14
More Details
10.5
P/OCF
P/OCF
Price to OCF
10.5
vs History
46
vs Industry
26
Median 3Y
11
Median 5Y
9.9
Industry
8.4
More Details
63.1
P/FCFE
P/FCFE
Price to FCFE
63.1
vs History
7
vs Industry
6
Median 3Y
24.1
Median 5Y
6.1
Industry
12.3
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
9
vs Industry
43
Median 3Y
1
Median 5Y
0.5
Industry
1.2
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
30
vs Industry
59
Median 3Y
0.5
Median 5Y
0.2
Industry
1
Forward
0.5
More Details
3.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.7
vs History
33
vs Industry
51
Median 3Y
3.7
Median 5Y
1.8
Industry
5
More Details
6.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.6
vs History
34
vs Industry
45
Median 3Y
6.9
Median 5Y
3.1
Industry
9.1
Forward
6.9
More Details
8.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.9
vs History
34
vs Industry
40
Median 3Y
9.4
Median 5Y
3.9
Industry
11.5
Forward
8.2
More Details
10.7
EV/OCF
EV/OCF
Enterprise Value to OCF
10.7
vs History
47
vs Industry
27
Median 3Y
11.2
Median 5Y
10.6
Industry
9.6
More Details
27.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
27.7
vs History
28
vs Industry
13
Median 3Y
16.5
Median 5Y
13.6
Industry
12.3
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
34
vs Industry
46
Median 3Y
0.7
Median 5Y
0.4
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
EXEO Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
EXEO Group Inc
TSE:1951
341B JPY 0.5 16.6 6.6 8.9
FR
Vinci SA
PAR:DG
68B EUR 0.9 14 6.7 9.8
IN
Larsen & Toubro Ltd
NSE:LT
4.5T INR 1.8 32.3 19 22.5
IN
Larsen and Toubro Ltd
F:LTO
46.5B EUR 1.8 32.4 19 22.6
US
Quanta Services Inc
NYSE:PWR
42.1B USD 1.8 46.5 21.8 34.4
ES
Ferrovial SA
MAD:FER
30.5B EUR 3.3 9.4 27.7 41.3
NL
Ferrovial SE
AEX:FER
30.5B EUR 3.3 9.4 27.8 41.4
CN
China State Construction Engineering Corp Ltd
SSE:601668
229.7B CNY 0.1 4.6 7.2 7.2
CA
WSP Global Inc
TSX:WSP
31.7B CAD 2 46.5 16.8 24.7
CN
China Communications Construction Co Ltd
SSE:601800
151.1B CNY 0.2 6.8 15.8 15.8
CN
China Railway Group Ltd
SSE:601390
139.2B CNY 0.1 5.2 9.5 9.5

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 249,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.