ZOZO Inc
TSE:3092

Watchlist Manager
ZOZO Inc Logo
ZOZO Inc
TSE:3092
Watchlist
Price: 4 690 JPY 0.32% 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 2 037.7 JPY. Compared to the current market price of 4 690 JPY, ZOZO Inc is Overvalued by 57%.

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
2 037.7 JPY
Overvaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
4
Median 3Y
5.3
Median 5Y
5.5
Industry
0.6
Forward
6.4
vs History
38
vs Industry
15
Median 3Y
24.7
Median 5Y
27.9
Industry
16.7
Forward
29.9
vs History
22
vs Industry
7
Median 3Y
23.9
Median 5Y
24.2
Industry
7.7
vs History
30
vs Industry
13
Median 3Y
29.9
Median 5Y
30.3
Industry
15
vs History
52
vs Industry
2
Median 3Y
14.1
Median 5Y
16
Industry
1.6
vs History
20
vs Industry
4
Median 3Y
5.1
Median 5Y
5.3
Industry
0.7
Forward
6.2
vs History
19
vs Industry
13
Median 3Y
5.4
Median 5Y
5.7
Industry
2.2
vs History
31
vs Industry
12
Median 3Y
16
Median 5Y
18.2
Industry
8.4
Forward
18.8
vs History
28
vs Industry
18
Median 3Y
16.7
Median 5Y
19.1
Industry
12.8
vs History
26
vs Industry
9
Median 3Y
22.9
Median 5Y
23.3
Industry
8.8
vs History
25
vs Industry
10
Median 3Y
28.3
Median 5Y
28.5
Industry
12.1
vs History
22
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 6.8 30.8 20.2 21.7
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.8 18.5 34.1
ZA
Naspers Ltd
JSE:NPN
838.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
144.6B USD 3.1 10.6 7.9 7.9
CN
Meituan
HKEX:3690
942.5B HKD 2.9 38.9 33.5 33.5
NL
Prosus NV
AEX:PRX
93.1B EUR 17.8 14.8 -563.4 -563.4
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 5.2 69.1 36.8 47.8
US
DoorDash Inc
NASDAQ:DASH
71.9B USD 7.1 -418 218.7 -274.3
CN
JD.Com Inc
HKEX:9618
409B HKD 0.3 10.9 6.6 6.6
EV/EBITDA Multiple
EBITDA Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBITDA: 43.3
20.2
31%
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
226%
CN
Meituan
HKEX:3690
33.5
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
152%
US
D
DoorDash Inc
NASDAQ:DASH
218.7
N/A
CN
JD.Com Inc
HKEX:9618
6.6
70%
EV/EBIT Multiple
EBIT Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBIT: 26.3
21.7
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
236%
CN
Meituan
HKEX:3690
33.5
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -274.3 N/A
CN
JD.Com Inc
HKEX:9618
6.6
84%

See Also

Discover More
Back to Top