WDI Corp
TSE:3068

Watchlist Manager
WDI Corp Logo
WDI Corp
TSE:3068
Watchlist
Price: 3 245 JPY -0.61% Market Closed
Market Cap: 20.5B JPY
Section:
 

Relative Value

The Relative Value of one WDI Corp stock under the Base Case scenario is 3 970.11 JPY. Compared to the current market price of 3 245 JPY, WDI Corp is Undervalued by 18%.

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
3 970.11 JPY
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
28
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
45
Median 3Y
16.2
Median 5Y
12.3
Industry
20
More Details
30.3
P/OCF
P/OCF
Price to OCF
30.3
vs History
12
vs Industry
9
Median 3Y
11.2
Median 5Y
8.6
Industry
9.5
More Details
24
P/FCFE
P/FCFE
Price to FCFE
24
vs History
9
vs Industry
19
Median 3Y
-8.5
Median 5Y
-4.5
Industry
18.1
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
14
vs Industry
29
Median 3Y
3
Median 5Y
3
Industry
2.1
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
23
vs Industry
73
Median 3Y
0.7
Median 5Y
0.6
Industry
1.9
More Details
1
EV/GP
EV/GP
Enterprise Value to Gross Profit
1
vs History
23
vs Industry
78
Median 3Y
1
Median 5Y
0.9
Industry
3.7
More Details
12.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.7
vs History
38
vs Industry
23
Median 3Y
12.7
Median 5Y
11.9
Industry
10.6
More Details
22.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.7
vs History
28
vs Industry
17
Median 3Y
21.2
Median 5Y
17.7
Industry
16.4
More Details
33.2
EV/OCF
EV/OCF
Enterprise Value to OCF
33.2
vs History
15
vs Industry
10
Median 3Y
12.8
Median 5Y
10
Industry
11.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
13
Median 3Y
-4.9
Median 5Y
-4.5
Industry
16.4
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
3
vs Industry
40
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
WDI Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
WDI Corp
TSE:3068
20.3B JPY 0.6 -53.6 12.7 22.7
US
McDonald's Corp
NYSE:MCD
218B USD 8.3 25.9 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
105.2B USD 2.8 56.6 21.7 32.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.3B USD 4.5 34.7 22.5 26.6
UK
Compass Group PLC
LSE:CPG
38.9B GBP 0.8 20.8 11.2 14.3
US
Yum! Brands Inc
NYSE:YUM
44.5B USD 5.5 30.8 19.7 21.2
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.8 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
24.6B USD 2 21.9 14.3 19.6
CN
MIXUE Group
HKEX:2097
161.3B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
WDI Corp
TSE:3068
Average P/E: 1 056
Negative Multiple: -53.6 		N/A N/A
US
McDonald's Corp
NYSE:MCD
25.9
8%
3.2
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
56.6
31%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
34.7
8%
4.3
UK
Compass Group PLC
LSE:CPG
20.8
18%
1.2
US
Yum! Brands Inc
NYSE:YUM
30.8
12%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
33.8
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 392.4
102%
13.7
US
Darden Restaurants Inc
NYSE:DRI
21.9
12%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
WDI Corp
TSE:3068
Average EV/EBITDA: 435.6
12.7
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
21.7
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.5
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
14.3
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
WDI Corp
TSE:3068
Average EV/EBIT: 547.4
22.7
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
32.5
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.6
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
19.6
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A

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 310,200+ value investors using Alpha Spread
Create 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

© 2026 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.