Macromill Inc
TSE:3978

Watchlist Manager
Macromill Inc Logo
Macromill Inc
TSE:3978
Watchlist
Price: 1 224 JPY 0.99% Market Closed
Market Cap: 46.5B JPY
Have any thoughts about
Macromill Inc?
Write Note

Relative Value

The Relative Value of one Macromill Inc stock under the Base Case scenario is 1 500.03 JPY. Compared to the current market price of 1 224 JPY, Macromill Inc is Undervalued by 18%.

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
1 500.03 JPY
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
77
Median 3Y
0.7
Median 5Y
0.7
Industry
1.5
Forward
1
vs History
3
vs Industry
45
Median 3Y
12.4
Median 5Y
9
Industry
17.9
Forward
14.5
vs History
42
vs Industry
45
Median 3Y
6.8
Median 5Y
6.1
Industry
11.5
vs History
58
vs Industry
40
Median 3Y
5.3
Median 5Y
14
Industry
15.8
vs History
36
vs Industry
62
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
3
vs Industry
65
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
Forward
1.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
15
vs Industry
46
Median 3Y
6.4
Median 5Y
6.5
Industry
8.8
Forward
8.9
vs History
6
vs Industry
42
Median 3Y
9.2
Median 5Y
8.3
Industry
12.3
vs History
42
vs Industry
34
Median 3Y
10.2
Median 5Y
9.2
Industry
10.5
vs History
50
vs Industry
29
Median 3Y
13.7
Median 5Y
12
Industry
13.4
vs History
17
vs Industry
62
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Macromill Inc 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
Macromill Inc
TSE:3978
46.3B JPY 1 18.1 8.8 11.8
FR
Publicis Groupe SA
PAR:PUB
25.8B EUR 1.7 17.7 9.4 13.3
US
Omnicom Group Inc
NYSE:OMC
16.9B USD 1.1 11.6 7.7 8.5
CN
Focus Media Information Technology Co Ltd
SZSE:002027
99.2B CNY 7.9 19.1 17.2 17.2
UK
Informa PLC
LSE:INF
10.7B GBP 3.2 34.3 13.2 23.3
UK
WPP PLC
LSE:WPP
8.9B GBP 0.6 43.9 6.9 18.9
US
Interpublic Group of Companies Inc
NYSE:IPG
10.7B USD 1 13.2 6.9 8.2
JP
Dentsu Group Inc
TSE:4324
999.4B JPY 0.7 -32 6 10.6
JP
CyberAgent Inc
TSE:4751
562.8B JPY 0.7 34.6 8.1 10.1
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12.1 4.2 12.4
FR
JCDecaux SA
OTC:JCDXF
3.3B USD 0.9 12.1 4.2 12.4
P/E Multiple
Earnings Growth PEG
JP
Macromill Inc
TSE:3978
Average P/E: 21.7
18.1
21%
0.9
FR
Publicis Groupe SA
PAR:PUB
17.7
17%
1
US
Omnicom Group Inc
NYSE:OMC
11.6
10%
1.2
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.1
11%
1.7
UK
Informa PLC
LSE:INF
34.3
25%
1.4
UK
WPP PLC
LSE:WPP
43.9
23%
1.9
US
Interpublic Group of Companies Inc
NYSE:IPG
13.2
0%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -32 N/A N/A
JP
CyberAgent Inc
TSE:4751
34.6
26%
1.3
FR
JCDecaux SE
PAR:DEC
12.1
15%
0.8
FR
JCDecaux SA
OTC:JCDXF
12.1
15%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Macromill Inc
TSE:3978
Average EV/EBIT: 13.3
11.8
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
13.3
12%
1.1
US
Omnicom Group Inc
NYSE:OMC
8.5
6%
1.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.2
10%
1.7
UK
Informa PLC
LSE:INF
23.3
28%
0.8
UK
WPP PLC
LSE:WPP
18.9
48%
0.4
US
Interpublic Group of Companies Inc
NYSE:IPG
8.2
0%
N/A
JP
Dentsu Group Inc
TSE:4324
10.6
N/A N/A
JP
CyberAgent Inc
TSE:4751
10.1
N/A N/A
FR
JCDecaux SE
PAR:DEC
12.4
9%
1.4
FR
JCDecaux SA
OTC:JCDXF
12.4
9%
1.4

See Also

Discover More
Back to Top