Media Do Co Ltd
TSE:3678

Watchlist Manager
Media Do Co Ltd Logo
Media Do Co Ltd
TSE:3678
Watchlist
Price: 1 419 JPY -2% Market Closed
Market Cap: 21.5B JPY
Have any thoughts about
Media Do Co Ltd?
Write Note

Relative Value

The Relative Value of one Media Do Co Ltd stock under the Base Case scenario is 1 627.46 JPY. Compared to the current market price of 1 419 JPY, Media Do Co Ltd is Undervalued by 13%.

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
1 627.46 JPY
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
71
Median 3Y
0.2
Median 5Y
0.3
Industry
0.6
Forward
0.2
vs History
vs Industry
36
Median 3Y
20.5
Median 5Y
25.9
Industry
16.7
Forward
15.9
vs History
98
vs Industry
40
Median 3Y
8.4
Median 5Y
11.4
Industry
8
vs History
77
vs Industry
25
Median 3Y
13.9
Median 5Y
18.1
Industry
15.5
vs History
92
vs Industry
47
Median 3Y
1.4
Median 5Y
1.9
Industry
1.6
vs History
98
vs Industry
83
Median 3Y
0.2
Median 5Y
0.3
Industry
0.7
Forward
0.1
vs History
98
vs Industry
61
Median 3Y
1.5
Median 5Y
2.5
Industry
2.2
vs History
98
vs Industry
58
Median 3Y
4.6
Median 5Y
6.9
Industry
8.5
Forward
3.5
vs History
98
vs Industry
51
Median 3Y
7.5
Median 5Y
10.6
Industry
12.8
vs History
98
vs Industry
57
Median 3Y
6.7
Median 5Y
8.9
Industry
9.1
vs History
98
vs Industry
49
Median 3Y
9.9
Median 5Y
17.3
Industry
12.8
vs History
93
vs Industry
45
Median 3Y
1.1
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Media Do 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
Media Do Co Ltd
TSE:3678
21.5B JPY 0.2 -70 3.5 5.7
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Media Do Co Ltd
TSE:3678
Average P/S: 4.6
0.2
23%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
JP
Media Do Co Ltd
TSE:3678
Average P/E: 32.7
Negative Multiple: -70
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Media Do Co Ltd
TSE:3678
Average EV/EBITDA: 40.4
3.5
27%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Media Do Co Ltd
TSE:3678
Average EV/EBIT: 23.4
5.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top