ZOZO Inc
TSE:3092

Watchlist Manager
ZOZO Inc Logo
ZOZO Inc
TSE:3092
Watchlist
Price: 4 832 JPY -4.05% Market Closed
Market Cap: 1.4T JPY
Have any thoughts about
ZOZO Inc?
Write Note

Relative Value

The Relative Value of one ZOZO Inc stock under the Base Case scenario is 2 020.55 JPY. Compared to the current market price of 4 832 JPY, ZOZO Inc is Overvalued by 58%.

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
2 020.55 JPY
Overvaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
4
Median 3Y
5.3
Median 5Y
5.5
Industry
0.6
Forward
6.6
vs History
20
vs Industry
15
Median 3Y
24.7
Median 5Y
27.9
Industry
16.8
Forward
30.8
vs History
6
vs Industry
7
Median 3Y
23.9
Median 5Y
24.2
Industry
7.8
vs History
4
vs Industry
13
Median 3Y
29.9
Median 5Y
30.3
Industry
15.3
vs History
34
vs Industry
2
Median 3Y
14.1
Median 5Y
17.1
Industry
1.6
vs History
6
vs Industry
4
Median 3Y
5.1
Median 5Y
5.3
Industry
0.7
Forward
6.4
vs History
4
vs Industry
13
Median 3Y
5.4
Median 5Y
5.7
Industry
2.3
vs History
12
vs Industry
12
Median 3Y
16
Median 5Y
18.2
Industry
8.6
Forward
19.6
vs History
12
vs Industry
18
Median 3Y
16.7
Median 5Y
19.1
Industry
13
vs History
6
vs Industry
9
Median 3Y
22.9
Median 5Y
23.3
Industry
8.9
vs History
7
vs Industry
10
Median 3Y
28.3
Median 5Y
28.5
Industry
12.2
vs History
15
vs Industry
2
Median 3Y
12.5
Median 5Y
12.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
ZOZO 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
ZOZO Inc
TSE:3092
1.4T JPY 7.1 32.4 21.8 23.2
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.6 44.8 19.9 36.7
ZA
Naspers Ltd
JSE:NPN
838.2B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
215.8B USD 1.7 22.5 12.1 12.1
CN
Pinduoduo Inc
NASDAQ:PDD
153.2B USD 3.2 11.2 8.5 8.5
CN
Meituan
HKEX:3690
931.4B HKD 2.8 38.4 33 33
NL
Prosus NV
AEX:PRX
92.8B EUR 18 14.9 -566.4 -566.4
AR
Mercadolibre Inc
NASDAQ:MELI
94.4B USD 4.9 65.3 34.9 45.4
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.1 67.7 36 46.8
US
DoorDash Inc
NASDAQ:DASH
72.3B USD 7.1 -422 220.2 -276.1
CN
JD.Com Inc
HKEX:9618
395.6B HKD 0.3 11.8 6.6 6.6
EV/EBITDA Multiple
EBITDA Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBITDA: 43.7
21.8
31%
US
Amazon.com Inc
NASDAQ:AMZN
19.9
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.1
44%
CN
Pinduoduo Inc
NASDAQ:PDD
8.5
226%
CN
Meituan
HKEX:3690
33
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -566.4 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
34.9
152%
UY
MercadoLibre Inc
BMV:MELIN
36
152%
US
D
DoorDash Inc
NASDAQ:DASH
220.2
N/A
CN
JD.Com Inc
HKEX:9618
6.6
70%
EV/EBIT Multiple
EBIT Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBIT: 26.5
23.2
N/A
US
Amazon.com Inc
NASDAQ:AMZN
36.7
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.1
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8.5
236%
CN
Meituan
HKEX:3690
33
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -566.4 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
45.4
178%
UY
MercadoLibre Inc
BMV:MELIN
46.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -276.1 N/A
CN
JD.Com Inc
HKEX:9618
6.6
84%

See Also

Discover More
Back to Top