Y

Y's Table Corp
TSE:2798

Watchlist Manager
Y's Table Corp
TSE:2798
Watchlist
Price: 3 010 JPY 0.43% Market Closed
Market Cap: 9.9B JPY

Relative Value

The Relative Value of one Y's Table Corp stock under the Base Case scenario is 2 865.96 JPY. Compared to the current market price of 3 010 JPY, Y's Table Corp is Overvalued by 5%.

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
2 865.96 JPY
Overvaluation 5%
Relative Value
Price
Y
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
63
Median 3Y
0.8
Median 5Y
0.7
Industry
1.4
vs History
38
vs Industry
15
Median 3Y
36.5
Median 5Y
17.7
Industry
20.1
vs History
14
vs Industry
14
Median 3Y
23.6
Median 5Y
22.2
Industry
9.5
vs History
vs Industry
4
Median 3Y
-24
Median 5Y
-22.3
Industry
18.3
vs History
50
vs Industry
2
Median 3Y
18.6
Median 5Y
12.1
Industry
2.1
vs History
58
vs Industry
70
Median 3Y
0.8
Median 5Y
0.8
Industry
1.9
vs History
88
vs Industry
40
Median 3Y
4.1
Median 5Y
4.2
Industry
3.7
vs History
42
vs Industry
9
Median 3Y
28
Median 5Y
24.9
Industry
10.6
vs History
38
vs Industry
6
Median 3Y
60.5
Median 5Y
-2.7
Industry
16.3
vs History
14
vs Industry
18
Median 3Y
23.5
Median 5Y
21.9
Industry
11.2
vs History
0
vs Industry
7
Median 3Y
73.9
Median 5Y
15.7
Industry
16.2
vs History
44
vs Industry
14
Median 3Y
3.4
Median 5Y
2.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Y's Table 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
Y's Table Corp
TSE:2798
9.9B JPY 0.8 32.5 25.6 54.9
US
McDonald's Corp
NYSE:MCD
218.9B USD 8.3 26 17.9 21.1
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
105.7B USD 2.8 56.9 21.8 32.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
53B USD 4.5 34.5 22.4 26.4
UK
Compass Group PLC
LSE:CPG
38.9B GBP 0.8 20.8 11.2 14.3
US
Yum! Brands Inc
NYSE:YUM
44.6B USD 5.5 30.8 19.7 21.2
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.7 16.1 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.2 1 392.4 434.4 -401.6
US
Darden Restaurants Inc
NYSE:DRI
24.7B USD 2 22.1 14.4 19.7
CN
MIXUE Group
HKEX:2097
161.3B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Y
Y's Table Corp
TSE:2798
Average EV/EBITDA: 436.9
25.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.8
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.4
8%
2.8
UK
Compass Group PLC
LSE:CPG
11.2
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.7
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
434.4
116%
3.7
US
Darden Restaurants Inc
NYSE:DRI
14.4
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Y
Y's Table Corp
TSE:2798
Average EV/EBIT: 551
54.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.6
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.4
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.3
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
21.2
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -401.6 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.7
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A