ZOZO Inc
TSE:3092

Watchlist Manager
ZOZO Inc Logo
ZOZO Inc
TSE:3092
Watchlist
Price: 1 247.5 JPY -2.2% Market Closed
Market Cap: 1.1T JPY

Relative Value

The Relative Value of one ZOZO Inc stock under the Base Case scenario is 634.72 JPY. Compared to the current market price of 1 247.5 JPY, ZOZO Inc is Overvalued by 49%.

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
634.72 JPY
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

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
1.1T JPY 5 24.4 15 16.4
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.4 18.2 33
ZA
Naspers Ltd
JSE:NPN
852.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
394.6B USD 2.7 21.9 158.1 158.1
CN
PDD Holdings Inc
NASDAQ:PDD
151.6B USD 2.5 10.3 47.6 47.6
NL
Prosus NV
AEX:PRX
127B EUR 21.3 10.8 697.1 697.1
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4 50.5 1.5 1.8
AR
Mercadolibre Inc
NASDAQ:MELI
104.7B USD 4 50.4 26.4 32.5
US
DoorDash Inc
NASDAQ:DASH
87.7B USD 6.9 101.6 65.5 124
CN
Meituan
HKEX:3690
605.3B HKD 1.5 -270.5 -148.7 -148.7
CN
JD.Com Inc
HKEX:9618
356.4B HKD 0.2 9.9 9.2 9.2
P/S Multiple
Revenue Growth P/S to Growth
JP
ZOZO Inc
TSE:3092
Average P/S: 5.2
5
7%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.7
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
21.3
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
6.9
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
ZOZO Inc
TSE:3092
Average P/E: 34.8
24.4
8%
3
US
Amazon.com Inc
NASDAQ:AMZN
33.4
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.9
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.3
10%
1
NL
Prosus NV
AEX:PRX
10.8
3%
3.6
UY
MercadoLibre Inc
BMV:MELIN
50.5
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
50.4
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
101.6
162%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -270.5
2%
N/A
CN
JD.Com Inc
HKEX:9618
9.9
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBITDA: 115.4
15
8%
1.9
US
Amazon.com Inc
NASDAQ:AMZN
18.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
158.1
13%
12.2
CN
PDD Holdings Inc
NASDAQ:PDD
47.6
13%
3.7
NL
Prosus NV
AEX:PRX
697.1
75%
9.3
UY
MercadoLibre Inc
BMV:MELIN
1.5
31%
0
AR
Mercadolibre Inc
NASDAQ:MELI
26.4
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
65.5
101%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -148.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.2
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBIT: 124.4
16.4
-20%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
33
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
158.1
14%
11.3
CN
PDD Holdings Inc
NASDAQ:PDD
47.6
13%
3.7
NL
Prosus NV
AEX:PRX
697.1
97%
7.2
UY
MercadoLibre Inc
BMV:MELIN
1.8
31%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
32.5
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
124
281%
0.4
CN
Meituan
HKEX:3690
Negative Multiple: -148.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.2
4%
2.3