Nextage Co Ltd
TSE:3186

Watchlist Manager
Nextage Co Ltd Logo
Nextage Co Ltd
TSE:3186
Watchlist
Price: 1 482 JPY -2.05%
Market Cap: 118.8B JPY
Have any thoughts about
Nextage Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Nextage Co Ltd stock under the Base Case scenario is 3 899.35 JPY. Compared to the current market price of 1 482 JPY, Nextage Co Ltd is Undervalued by 62%.

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
3 899.35 JPY
Undervaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
93
vs Industry
59
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.2
More Details
14.4
P/E
P/E
Price to Earnings
14.4
vs History
80
vs Industry
37
Median 3Y
17.3
Median 5Y
17.9
Industry
16.9
Forward
10.4
More Details
9.4
P/OCF
P/OCF
Price to OCF
9.4
vs History
36
vs Industry
50
Median 3Y
9.1
Median 5Y
6.5
Industry
8
More Details
5.6
P/FCFE
P/FCFE
Price to FCFE
5.6
vs History
38
vs Industry
34
Median 3Y
5.5
Median 5Y
4.2
Industry
15.7
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
96
vs Industry
26
Median 3Y
3.5
Median 5Y
3.3
Industry
1.6
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
95
vs Industry
54
Median 3Y
0.6
Median 5Y
0.5
Industry
0.7
Forward
0.3
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
96
vs Industry
39
Median 3Y
3
Median 5Y
3
Industry
2.3
More Details
10.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.5
vs History
77
vs Industry
27
Median 3Y
11.8
Median 5Y
11.8
Industry
8.6
Forward
8.4
More Details
15
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15
vs History
50
vs Industry
32
Median 3Y
14.9
Median 5Y
15.3
Industry
12.9
Forward
8.4
More Details
14
EV/OCF
EV/OCF
Enterprise Value to OCF
14
vs History
33
vs Industry
47
Median 3Y
13.8
Median 5Y
7.7
Industry
9.2
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
25
Median 3Y
-27
Median 5Y
-9.5
Industry
12.9
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
96
vs Industry
31
Median 3Y
1.9
Median 5Y
1.8
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Nextage 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
Nextage Co Ltd
TSE:3186
118.9B JPY 0.2 14.4 10.5 15
US
O'Reilly Automotive Inc
NASDAQ:ORLY
69.7B USD 4.2 29.2 20.4 23.2
US
Autozone Inc
NYSE:AZO
55.9B USD 3 21.2 15 17.2
US
Carvana Co
NYSE:CVNA
40.9B USD 3.3 2 403.2 54.1 86.2
ZA
Motus Holdings Ltd
JSE:MTH
19.5B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
12.6B USD 0.5 27.4 68.3 188.2
US
Penske Automotive Group Inc
NYSE:PAG
10.2B USD 0.3 11.7 11 12.3
ZA
Super Group Ltd
JSE:SPG
10.2B Zac 0 0 0 0
TW
Hotai Motor Co Ltd
TWSE:2207
334.3B TWD 1.4 16.4 27 73.1
US
Murphy Usa Inc
NYSE:MUSA
10B USD 0.5 19.6 11.8 15.4
US
Lithia Motors Inc
NYSE:LAD
9.3B USD 0.3 11.6 12.2 14.4
P/E Multiple
Earnings Growth PEG
JP
Nextage Co Ltd
TSE:3186
Average P/E: 283.8
14.4
14%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
29.2
8%
3.7
US
Autozone Inc
NYSE:AZO
21.2
7%
3
US
Carvana Co
NYSE:CVNA
2 403.2
27%
89
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
18%
N/A
US
Carmax Inc
NYSE:KMX
27.4
17%
1.6
US
Penske Automotive Group Inc
NYSE:PAG
11.7
-3%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
3%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
16.4
0%
N/A
US
Murphy Usa Inc
NYSE:MUSA
19.6
3%
6.5
US
Lithia Motors Inc
NYSE:LAD
11.6
4%
2.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nextage Co Ltd
TSE:3186
Average EV/EBITDA: 25.6
10.5
6%
1.8
US
O'Reilly Automotive Inc
NASDAQ:ORLY
20.4
6%
3.4
US
Autozone Inc
NYSE:AZO
15
5%
3
US
Carvana Co
NYSE:CVNA
54.1
96%
0.6
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
21%
N/A
US
Carmax Inc
NYSE:KMX
68.3
36%
1.9
US
Penske Automotive Group Inc
NYSE:PAG
11
-1%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
27
25%
1.1
US
Murphy Usa Inc
NYSE:MUSA
11.8
3%
3.9
US
Lithia Motors Inc
NYSE:LAD
12.2
3%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nextage Co Ltd
TSE:3186
Average EV/EBIT: 49.4
15
16%
0.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.2
6%
3.9
US
Autozone Inc
NYSE:AZO
17.2
5%
3.4
US
Carvana Co
NYSE:CVNA
86.2
N/A N/A
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Carmax Inc
NYSE:KMX
188.2
61%
3.1
US
Penske Automotive Group Inc
NYSE:PAG
12.3
-2%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
73.1
40%
1.8
US
Murphy Usa Inc
NYSE:MUSA
15.4
1%
15.4
US
Lithia Motors Inc
NYSE:LAD
14.4
4%
3.6

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 216,000+ value investors using Alpha Spread
Create a 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

© 2025 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.