K

Kaihan Co Ltd
TSE:3133

Watchlist Manager
Kaihan Co Ltd
TSE:3133
Watchlist
Price: 445 JPY -1.11% Market Closed
Market Cap: 25.3B JPY
Section:
 

Relative Value

The Relative Value of one Kaihan Co Ltd stock under the Base Case scenario is 91.61 JPY. Compared to the current market price of 445 JPY, Kaihan Co Ltd is Overvalued by 79%.

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
91.61 JPY
Overvaluation 79%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

8.2
P/S
P/S
Price to Sales
8.2
vs History
58
vs Industry
3
Median 3Y
13.6
Median 5Y
9.8
Industry
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-38.5
Median 5Y
-12.8
Industry
20.1
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-74.6
Median 5Y
-38.9
Industry
9.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-37.3
Median 5Y
-22.3
Industry
18.3
More Details
26.7
P/B
P/B
Price to Book Value
26.7
vs History
49
vs Industry
1
Median 3Y
35.3
Median 5Y
26.7
Industry
2.1
More Details
8.7
EV/S
EV/S
Enterprise Value to Sales
8.7
vs History
58
vs Industry
4
Median 3Y
14.1
Median 5Y
10.4
Industry
1.9
More Details
11.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.8
vs History
60
vs Industry
6
Median 3Y
19.4
Median 5Y
14.6
Industry
3.7
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-90
Median 5Y
-44.7
Industry
10.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-69.3
Median 5Y
-32.4
Industry
16.3
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-75.9
Median 5Y
-40.8
Industry
11.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-30
Median 5Y
-21.4
Industry
16.2
More Details
6.5
EV/IC
EV/IC
Enterprise Value to IC
6.5
vs History
68
vs Industry
3
Median 3Y
10.2
Median 5Y
9.2
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Kaihan Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Kaihan Co Ltd
TSE:3133
25.3B JPY 8.2 -5.6 -53.3 -32.3
US
McDonald's Corp
NYSE:MCD
218.9B USD 8.3 26 17.9 21.1
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
105.7B USD 2.8 56.9 21.8 32.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
53B USD 4.5 34.5 22.4 26.4
UK
Compass Group PLC
LSE:CPG
38.9B GBP 0.8 20.8 11.2 14.3
US
Yum! Brands Inc
NYSE:YUM
44.6B USD 5.5 30.8 19.7 21.2
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.7 16.1 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.2 1 392.4 434.4 -401.6
US
Darden Restaurants Inc
NYSE:DRI
24.7B USD 2 22.1 14.4 19.7
CN
MIXUE Group
HKEX:2097
161.3B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
K
Kaihan Co Ltd
TSE:3133
Average P/E: 1 056
Negative Multiple: -5.6 		N/A N/A
US
McDonald's Corp
NYSE:MCD
26
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
56.9
31%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
34.5
8%
4.3
UK
Compass Group PLC
LSE:CPG
20.8
18%
1.2
US
Yum! Brands Inc
NYSE:YUM
30.8
12%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
33.7
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 392.4
102%
13.7
US
Darden Restaurants Inc
NYSE:DRI
22.1
12%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
K
Kaihan Co Ltd
TSE:3133
Average EV/EBITDA: 482.6
Negative Multiple: -53.3 		N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.8
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.4
8%
2.8
UK
Compass Group PLC
LSE:CPG
11.2
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.7
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
434.4
116%
3.7
US
Darden Restaurants Inc
NYSE:DRI
14.4
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
K
Kaihan Co Ltd
TSE:3133
Average EV/EBIT: 613
Negative Multiple: -32.3 		N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.6
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.4
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.3
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
21.2
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -401.6 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.7
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 310,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.