Gendai Agency Inc
TSE:2411

Watchlist Manager
Gendai Agency Inc Logo
Gendai Agency Inc
TSE:2411
Watchlist
Price: 494 JPY 0.61% Market Closed
Market Cap: 6.1B JPY

Relative Value

The Relative Value of one Gendai Agency Inc stock under the Base Case scenario is 349.44 JPY. Compared to the current market price of 494 JPY, Gendai Agency Inc is Overvalued by 29%.

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
349.44 JPY
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
vs History
68
vs Industry
21
Median 3Y
14.5
Median 5Y
14.5
Industry
17.1
vs History
69
vs Industry
23
Median 3Y
13.2
Median 5Y
12.2
Industry
11.1
vs History
31
vs Industry
8
Median 3Y
10.3
Median 5Y
9.7
Industry
15.4
vs History
0
vs Industry
52
Median 3Y
1.2
Median 5Y
1.1
Industry
1.8
vs History
0
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
1.6
vs History
0
vs Industry
76
Median 3Y
0.7
Median 5Y
0.6
Industry
3.5
vs History
25
vs Industry
48
Median 3Y
3.8
Median 5Y
3.1
Industry
8.7
vs History
30
vs Industry
44
Median 3Y
4.8
Median 5Y
3.5
Industry
12.3
vs History
20
vs Industry
46
Median 3Y
4.5
Median 5Y
3.8
Industry
10.3
vs History
22
vs Industry
39
Median 3Y
5.4
Median 5Y
4.5
Industry
12.5
vs History
0
vs Industry
50
Median 3Y
1.1
Median 5Y
0.9
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Gendai Agency Inc 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
Gendai Agency Inc
TSE:2411
6.1B JPY 0.8 11.9 4.2 4.8
US
Omnicom Group Inc
NYSE:OMC
25.3B USD 1.6 19 10.1 11.1
FR
Publicis Groupe SA
PAR:PUB
21.6B EUR 1.3 12.6 7.2 9.5
UK
Informa PLC
LSE:INF
11.6B GBP 3 159.2 11.8 18.3
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.3B CNY 8.5 19.8 17 17
CN
Leo Group Co Ltd
SZSE:002131
67.5B CNY 3.4 138.1 572.1 572.1
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
57.6B CNY 0.9 -264.2 -264.8 -264.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
US
NIQ Global Intelligence PLC
NYSE:NIQ
5.2B USD 0 0 0 0
JP
Dentsu Group Inc
TSE:4324
806.8B JPY 0.6 -3.2 4 5.9
P/E Multiple
Earnings Growth PEG
JP
Gendai Agency Inc
TSE:2411
Average P/E: 53.9
11.9
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
19
34%
0.6
FR
Publicis Groupe SA
PAR:PUB
12.6
9%
1.4
UK
Informa PLC
LSE:INF
159.2
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.8
9%
2.2
CN
Leo Group Co Ltd
SZSE:002131
138.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.2 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Gendai Agency Inc
TSE:2411
Average EV/EBITDA: 79.1
4.2
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
10.1
16%
0.6
FR
Publicis Groupe SA
PAR:PUB
7.2
3%
2.4
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17
16%
1.1
CN
Leo Group Co Ltd
SZSE:002131
572.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
JP
Dentsu Group Inc
TSE:4324
4
4%
1