O

Oisix Ra Daichi Inc
TSE:3182

Watchlist Manager
Oisix Ra Daichi Inc
TSE:3182
Watchlist
Price: 1 307 JPY 3.57% Market Closed
Market Cap: 49.7B JPY

Relative Value

The Relative Value of one Oisix Ra Daichi Inc stock under the Base Case scenario is 3 067.5 JPY. Compared to the current market price of 1 307 JPY, Oisix Ra Daichi Inc is Undervalued 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
3 067.5 JPY
Undervaluation 57%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
60
Median 3Y
0.5
Median 5Y
0.7
Industry
0.5
Forward
0.2
vs History
95
vs Industry
42
Median 3Y
23.2
Median 5Y
29.1
Industry
16.1
Forward
8.9
vs History
76
vs Industry
42
Median 3Y
13.2
Median 5Y
18.3
Industry
7.7
vs History
76
vs Industry
53
Median 3Y
4.7
Median 5Y
6.5
Industry
14.7
vs History
93
vs Industry
38
Median 3Y
2.4
Median 5Y
3.3
Industry
1.6
vs History
95
vs Industry
54
Median 3Y
0.5
Median 5Y
0.8
Industry
0.7
Forward
0.3
vs History
77
vs Industry
66
Median 3Y
1.2
Median 5Y
1.6
Industry
2.2
vs History
95
vs Industry
36
Median 3Y
10.8
Median 5Y
12.2
Industry
8.3
Forward
8
vs History
88
vs Industry
31
Median 3Y
16.3
Median 5Y
17.5
Industry
12.4
vs History
49
vs Industry
37
Median 3Y
18.4
Median 5Y
18.7
Industry
9
vs History
4
vs Industry
30
Median 3Y
27.6
Median 5Y
25.5
Industry
12.5
vs History
85
vs Industry
62
Median 3Y
1.6
Median 5Y
2.1
Industry
1

Multiples Across Competitors

Competitors Multiples
Oisix Ra Daichi Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Oisix Ra Daichi Inc
TSE:3182
45.4B JPY 0.2 8.8 6.9 12.1
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 35.4 17 30.1
ZA
Naspers Ltd
JSE:NPN
965.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
335.2B USD 2.5 20.2 16.5 16.5
CN
Pinduoduo Inc
NASDAQ:PDD
170.2B USD 3.3 11.4 8.8 8.8
CN
Meituan
HKEX:3690
1.1T HKD 3 30.9 26.9 26.9
NL
Prosus NV
AEX:PRX
106.2B EUR 19.6 14.8 2 893.2 2 893.2
AR
Mercadolibre Inc
NASDAQ:MELI
102B USD 4.9 53.4 30.1 37.2
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.9 53.6 30.2 37.3
US
DoorDash Inc
NASDAQ:DASH
77B USD 7.2 626.1 118.3 1 592.7
CN
JD.Com Inc
HKEX:9618
480.1B HKD 0.4 12.8 8.5 8.5
P/S Multiple
Revenue Growth P/S to Growth
JP
O
Oisix Ra Daichi Inc
TSE:3182
Average P/S: 4.9
0.2
23%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.3
11%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
8%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
3.3
34%
0.1
CN
Meituan
HKEX:3690
3
18%
0.2
NL
Prosus NV
AEX:PRX
19.6
14%
1.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.9
23%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.9
23%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
7.2
19%
0.4
CN
JD.Com Inc
HKEX:9618
0.4
6%
0.1
P/E Multiple
Earnings Growth PEG
JP
O
Oisix Ra Daichi Inc
TSE:3182
Average P/E: 86.7
8.8
3%
2.9
US
Amazon.com Inc
NASDAQ:AMZN
35.4
20%
1.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.2
34%
0.6
CN
Pinduoduo Inc
NASDAQ:PDD
11.4
38%
0.3
CN
Meituan
HKEX:3690
30.9
68%
0.5
NL
Prosus NV
AEX:PRX
14.8
20%
0.7
AR
Mercadolibre Inc
NASDAQ:MELI
53.4
26%
2.1
UY
MercadoLibre Inc
BMV:MELIN
53.6
26%
2.1
US
D
DoorDash Inc
NASDAQ:DASH
626.1
172%
3.6
CN
JD.Com Inc
HKEX:9618
12.8
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
O
Oisix Ra Daichi Inc
TSE:3182
Average EV/EBITDA: 315.6
6.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.5
13%
1.3
CN
Pinduoduo Inc
NASDAQ:PDD
8.8
44%
0.2
CN
Meituan
HKEX:3690
26.9
63%
0.4
NL
Prosus NV
AEX:PRX
2 893.2
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
30.1
29%
1
UY
MercadoLibre Inc
BMV:MELIN
30.2
29%
1
US
D
DoorDash Inc
NASDAQ:DASH
118.3
90%
1.3
CN
JD.Com Inc
HKEX:9618
8.5
20%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
O
Oisix Ra Daichi Inc
TSE:3182
Average EV/EBIT: 466.3
12.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.1
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.5
16%
1
CN
Pinduoduo Inc
NASDAQ:PDD
8.8
46%
0.2
CN
Meituan
HKEX:3690
26.9
92%
0.3
NL
Prosus NV
AEX:PRX
2 893.2
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
37.2
34%
1.1
UY
MercadoLibre Inc
BMV:MELIN
37.3
34%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
1 592.7
298%
5.3
CN
JD.Com Inc
HKEX:9618
8.5
23%
0.4