Bronco Billy Co Ltd
TSE:3091

Watchlist Manager
Bronco Billy Co Ltd Logo
Bronco Billy Co Ltd
TSE:3091
Watchlist
Price: 3 860 JPY 0.92% Market Closed
Market Cap: 58.2B JPY

Relative Value

The Relative Value of one Bronco Billy Co Ltd stock under the Base Case scenario is 3 867.8 JPY. Compared to the current market price of 3 860 JPY, Bronco Billy Co Ltd is Fairly Valued.

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
3 867.8 JPY
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
30
Median 3Y
2
Median 5Y
2
Industry
1.4
Forward
1.9
vs History
74
vs Industry
17
Median 3Y
37.9
Median 5Y
35.7
Industry
20
Forward
30
vs History
60
vs Industry
16
Median 3Y
20.9
Median 5Y
20.2
Industry
9.5
vs History
50
vs Industry
14
Median 3Y
40.4
Median 5Y
35.2
Industry
18.1
vs History
23
vs Industry
30
Median 3Y
2.6
Median 5Y
2.3
Industry
2.1
vs History
42
vs Industry
43
Median 3Y
1.7
Median 5Y
1.7
Industry
1.9
Forward
1.7
vs History
41
vs Industry
52
Median 3Y
2.6
Median 5Y
2.5
Industry
3.7
vs History
87
vs Industry
25
Median 3Y
16.2
Median 5Y
18.2
Industry
10.6
Forward
13.2
vs History
74
vs Industry
27
Median 3Y
23.8
Median 5Y
25.4
Industry
16.4
vs History
58
vs Industry
23
Median 3Y
18
Median 5Y
16.3
Industry
11.3
vs History
55
vs Industry
19
Median 3Y
30.3
Median 5Y
29.5
Industry
16.4
vs History
15
vs Industry
16
Median 3Y
2.9
Median 5Y
2.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Bronco Billy 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
Bronco Billy Co Ltd
TSE:3091
57.5B JPY 2 32.6 14.3 19.3
US
McDonald's Corp
NYSE:MCD
220.4B USD 8.4 26.2 18 21.3
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
103B USD 2.8 55.5 21.3 31.9
UK
Compass Group PLC
LSE:CPG
39.2B GBP 0.9 21 11.3 14.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
52.2B USD 4.4 34 22.1 26.1
US
Yum! Brands Inc
NYSE:YUM
43.5B USD 5.4 30 19.3 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
31.5B USD 3.4 34.2 16.3 18.3
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.5 1 448.3 452.3 -418.1
US
Darden Restaurants Inc
NYSE:DRI
23.8B USD 1.9 21.2 13.9 19
CN
MIXUE Group
HKEX:2097
159.3B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Bronco Billy Co Ltd
TSE:3091
Average EV/EBITDA: 437.4
14.3
8%
1.8
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.3
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.3
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.1
8%
2.8
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.3
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
452.3
116%
3.9
US
Darden Restaurants Inc
NYSE:DRI
13.9
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Bronco Billy Co Ltd
TSE:3091
Average EV/EBIT: 546.9
19.3
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.3
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
31.9
18%
1.8
UK
Compass Group PLC
LSE:CPG
14.4
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.1
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.8
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.3
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -418.1 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A