ZOZO Inc
TSE:3092

Watchlist Manager
ZOZO Inc Logo
ZOZO Inc
TSE:3092
Watchlist
Price: 4 867 JPY 0.45% Market Closed
Market Cap: 1.5T 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 2 042.6 JPY. Compared to the current market price of 4 867 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
2 042.6 JPY
Overvaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
4
Median 3Y
5.3
Median 5Y
5.5
Industry
0.6
Forward
6.6
vs History
26
vs Industry
15
Median 3Y
24.7
Median 5Y
27.9
Industry
16.7
Forward
30.7
vs History
15
vs Industry
7
Median 3Y
23.9
Median 5Y
24.2
Industry
8
vs History
23
vs Industry
13
Median 3Y
29.9
Median 5Y
30.3
Industry
15.5
vs History
47
vs Industry
2
Median 3Y
14.1
Median 5Y
16
Industry
1.6
vs History
14
vs Industry
4
Median 3Y
5.1
Median 5Y
5.3
Industry
0.7
Forward
6.4
vs History
14
vs Industry
13
Median 3Y
5.4
Median 5Y
5.7
Industry
2.2
vs History
25
vs Industry
12
Median 3Y
16
Median 5Y
18.2
Industry
8.5
Forward
19.5
vs History
23
vs Industry
18
Median 3Y
16.7
Median 5Y
19.1
Industry
12.8
vs History
17
vs Industry
9
Median 3Y
22.9
Median 5Y
23.3
Industry
9.1
vs History
20
vs Industry
10
Median 3Y
28.3
Median 5Y
28.5
Industry
12.8
vs History
17
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 32 21 22.6
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
JP
ZOZO Inc
TSE:3092
Average P/S: 5.3
7
26%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
JP
ZOZO Inc
TSE:3092
Average P/E: 32.6
32
27%
1.2
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBITDA: 42.4
21
33%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBIT: 25.5
22.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top