WDB Holdings Co Ltd
TSE:2475

Watchlist Manager
WDB Holdings Co Ltd Logo
WDB Holdings Co Ltd
TSE:2475
Watchlist
Price: 1 699 JPY 0.41% Market Closed
Market Cap: 33.4B JPY
Have any thoughts about
WDB Holdings Co Ltd?
Write Note

Relative Value

The Relative Value of one WDB Holdings Co Ltd stock under the Base Case scenario is 1 868.61 JPY. Compared to the current market price of 1 699 JPY, WDB Holdings Co Ltd is Undervalued by 9%.

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
1 868.61 JPY
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
64
Median 3Y
0.9
Median 5Y
1
Industry
1.4
Forward
0.6
vs History
95
vs Industry
58
Median 3Y
12.2
Median 5Y
12.8
Industry
19.8
Forward
10.3
vs History
96
vs Industry
54
Median 3Y
11
Median 5Y
11.8
Industry
13.5
vs History
77
vs Industry
49
Median 3Y
10.5
Median 5Y
12.4
Industry
18.8
vs History
95
vs Industry
69
Median 3Y
1.5
Median 5Y
2
Industry
2.4
vs History
95
vs Industry
80
Median 3Y
0.5
Median 5Y
0.7
Industry
1.4
Forward
0.3
vs History
95
vs Industry
68
Median 3Y
2.1
Median 5Y
2.5
Industry
3.3
vs History
95
vs Industry
69
Median 3Y
4.3
Median 5Y
5.2
Industry
10.4
vs History
95
vs Industry
68
Median 3Y
4.5
Median 5Y
5.5
Industry
13.1
vs History
95
vs Industry
65
Median 3Y
6.1
Median 5Y
7.2
Industry
12.8
vs History
76
vs Industry
57
Median 3Y
5.3
Median 5Y
6.9
Industry
15.2
vs History
95
vs Industry
67
Median 3Y
1.5
Median 5Y
2.3
Industry
1.7

Multiples Across Competitors

Competitors Multiples
WDB Holdings 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
JP
WDB Holdings Co Ltd
TSE:2475
33.4B JPY 0.7 9.6 2.3 2.4
JP
Outsourcing Inc
TSE:2427
3 854 332.4T JPY 5 141 797.4 746 674 240.5 84 306 673.3 150 819 083.2
JP
Recruit Holdings Co Ltd
TSE:6098
15.8T JPY 4.6 43.7 28.1 36.2
US
Robert Half Inc
SWB:RHJ
12B EUR 2.2 44.6 40.9 49.9
US
Robert Half International Inc
NYSE:RHI
7.9B USD 1.4 27.9 24.9 30.4
NL
Randstad NV
AEX:RAND
7.3B EUR 0.3 14.8 7.6 12.3
US
TriNet Group Inc
NYSE:TNET
4.8B USD 1 18.1 13.1 15.9
CH
Adecco Group AG
SIX:ADEN
4B CHF 0.2 14.3 6.7 9.1
US
ASGN Inc
NYSE:ASGN
4.4B USD 1 24 12.8 16.9
US
Alight Inc
NYSE:ALIT
4.7B USD 1.6 -15.5 13.8 72
US
Korn Ferry
NYSE:KFY
4.1B USD 1.2 18 8.6 10.5

See Also

Discover More
Back to Top