M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 2 011 JPY -4.12% Market Closed
Market Cap: 329.9B JPY
Have any thoughts about
Mercari Inc?
Write Note

Relative Value

The Relative Value of one Mercari Inc stock under the Base Case scenario is 1 892.86 JPY. Compared to the current market price of 2 011 JPY, Mercari Inc is Overvalued by 6%.

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
1 892.86 JPY
Overvaluation 6%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
13
Median 3Y
2.6
Median 5Y
3.4
Industry
0.6
Forward
1.6
vs History
38
vs Industry
22
Median 3Y
23.5
Median 5Y
-12.7
Industry
16.7
Forward
19.2
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-10.2
Industry
7.8
vs History
vs Industry
Median 3Y
9.5
Median 5Y
14.7
Industry
15.2
vs History
98
vs Industry
10
Median 3Y
9.4
Median 5Y
10.1
Industry
1.6
vs History
98
vs Industry
15
Median 3Y
2.3
Median 5Y
3.1
Industry
0.7
Forward
1.4
vs History
98
vs Industry
35
Median 3Y
3.3
Median 5Y
4.6
Industry
2.2
vs History
47
vs Industry
14
Median 3Y
18
Median 5Y
13.8
Industry
8.5
Forward
11.6
vs History
47
vs Industry
19
Median 3Y
19.7
Median 5Y
15.4
Industry
12.8
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-9.1
Industry
8.9
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9
Industry
12.2
vs History
98
vs Industry
34
Median 3Y
2.1
Median 5Y
2.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Mercari 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
Mercari Inc
TSE:4385
329.9B JPY 1.8 24.3 14.5 16.1
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 42.3 18.7 34.3
ZA
Naspers Ltd
JSE:NPN
831B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
203.6B USD 1.5 17.2 10.8 10.8
CN
Pinduoduo Inc
NASDAQ:PDD
137.7B USD 2.7 9.2 6.6 6.6
CN
Meituan
HKEX:3690
891.3B HKD 2.7 36.8 31.5 31.5
AR
Mercadolibre Inc
NASDAQ:MELI
104.9B USD 5.6 73.4 39 50.6
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.3 70.6 37.6 48.9
NL
Prosus NV
AEX:PRX
93.4B EUR 17.8 14.8 -563.5 -563.5
US
DoorDash Inc
NASDAQ:DASH
72.9B USD 7.2 -427.7 222.2 -278.6
CN
JD.Com Inc
HKEX:9618
386.4B HKD 0.3 10.3 6.1 6.1
EV/EBITDA Multiple
EBITDA Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBITDA: 43
14.5
23%
US
Amazon.com Inc
NASDAQ:AMZN
18.7
133%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
6.6
227%
CN
Meituan
HKEX:3690
31.5
332%
AR
Mercadolibre Inc
NASDAQ:MELI
39
136%
UY
MercadoLibre Inc
BMV:MELIN
37.6
136%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.5 N/A
US
D
DoorDash Inc
NASDAQ:DASH
222.2
N/A
CN
JD.Com Inc
HKEX:9618
6.1
74%
EV/EBIT Multiple
EBIT Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBIT: 25.6
16.1
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.3
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.8
53%
CN
Pinduoduo Inc
NASDAQ:PDD
6.6
236%
CN
Meituan
HKEX:3690
31.5
516%
AR
Mercadolibre Inc
NASDAQ:MELI
50.6
178%
UY
MercadoLibre Inc
BMV:MELIN
48.9
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.5 N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -278.6 N/A
CN
JD.Com Inc
HKEX:9618
6.1
84%

See Also

Discover More
Back to Top