B-Lot Co Ltd
TSE:3452

Watchlist Manager
B-Lot Co Ltd Logo
B-Lot Co Ltd
TSE:3452
Watchlist
Price: 1 262 JPY -0.47%
Market Cap: 25.3B JPY
Have any thoughts about
B-Lot Co Ltd?
Write Note

Relative Value

The Relative Value of one B-Lot Co Ltd stock under the Base Case scenario is 3 850.02 JPY. Compared to the current market price of 1 262 JPY, B-Lot Co Ltd is Undervalued by 67%.

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
3 850.02 JPY
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
76
Median 3Y
0.7
Median 5Y
0.5
Industry
3.6
vs History
65
vs Industry
41
Median 3Y
6.4
Median 5Y
6.8
Industry
16.9
vs History
1
vs Industry
Median 3Y
2.1
Median 5Y
-0.6
Industry
11
vs History
19
vs Industry
Median 3Y
4.6
Median 5Y
4.7
Industry
13.4
vs History
4
vs Industry
21
Median 3Y
1.1
Median 5Y
1.2
Industry
0.8
vs History
74
vs Industry
72
Median 3Y
1.5
Median 5Y
1.5
Industry
6.6
vs History
92
vs Industry
66
Median 3Y
4.9
Median 5Y
5.4
Industry
11.9
vs History
93
vs Industry
54
Median 3Y
9.4
Median 5Y
10.4
Industry
15.8
vs History
93
vs Industry
53
Median 3Y
10
Median 5Y
11.1
Industry
19
vs History
3
vs Industry
Median 3Y
4.9
Median 5Y
-2.4
Industry
18.5
vs History
3
vs Industry
Median 3Y
4.9
Median 5Y
-2.4
Industry
20.2
vs History
4
vs Industry
32
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

Competitors Multiples
B-Lot Co Ltd 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
B-Lot Co Ltd
TSE:3452
24.6B JPY 0.8 4.8 3.9 4.1
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
150.3B HKD 1.7 34 33.1 33.1
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.6B CAD 1.6 74.5 20 30
CA
Colliers International Group Inc
TSX:CIGI
9.7B CAD 1.5 47.7 14.5 22.7
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.6B HKD 1.1 10.8 5.6 5.6
P/E Multiple
Earnings Growth PEG
JP
B-Lot Co Ltd
TSE:3452
Average P/E: 34.4
4.8
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
34
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.5
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.7
83%
0.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
10.8
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
B-Lot Co Ltd
TSE:3452
Average EV/EBITDA: 98.3
3.9
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
33.1
28%
1.2
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
20
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.5
16%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.6
16%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
B-Lot Co Ltd
TSE:3452
Average EV/EBIT: 20.5
4.1
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
33.1
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
30
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.7
20%
1.1
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.6
17%
0.3