M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 1 772 JPY -0.45% Market Closed
Market Cap: 290.8B 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 1 893.39 JPY. Compared to the current market price of 1 772 JPY, Mercari Inc is Undervalued 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
1 893.39 JPY
Undervaluation 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
3.2
Industry
0.6
Forward
1.4
vs History
38
vs Industry
22
Median 3Y
22.1
Median 5Y
-11.2
Industry
16.7
Forward
16.9
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-10.2
Industry
8
vs History
vs Industry
Median 3Y
9.5
Median 5Y
14.7
Industry
15.5
vs History
98
vs Industry
10
Median 3Y
9.1
Median 5Y
10.1
Industry
1.6
vs History
98
vs Industry
15
Median 3Y
2.2
Median 5Y
2.8
Industry
0.7
Forward
1.2
vs History
98
vs Industry
35
Median 3Y
3.2
Median 5Y
4.3
Industry
2.2
vs History
47
vs Industry
14
Median 3Y
17.6
Median 5Y
13.8
Industry
8.5
Forward
10
vs History
47
vs Industry
19
Median 3Y
19.6
Median 5Y
15.4
Industry
12.8
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-9.1
Industry
9.1
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9
Industry
12.8
vs History
98
vs Industry
34
Median 3Y
2
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
290.7B JPY 1.5 21.4 12.5 13.8
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.9 48 21.3 39.2
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
206.3B USD 1.6 17.5 11.1 11.1
CN
Pinduoduo Inc
NASDAQ:PDD
137.7B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
965B HKD 3 40.2 34.8 34.8
NL
Prosus NV
AEX:PRX
95.1B EUR 18.1 15 -571.5 -571.5
AR
Mercadolibre Inc
NASDAQ:MELI
87.5B USD 4.6 60.9 32.3 41.9
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 61 32.3 42
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -413.3 215.7 -270.5
CN
JD.Com Inc
HKEX:9618
409.9B HKD 0.3 11 6.8 6.8
P/S Multiple
Revenue Growth P/S to Growth
JP
M
Mercari Inc
TSE:4385
Average P/S: 4.7
1.5
30%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.9
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.6
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.1
40%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
UY
MercadoLibre Inc
BMV:MELIN
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
M
Mercari Inc
TSE:4385
Average P/E: 31.6
21.4
98%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
48
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.5
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
40.2
365%
0.1
NL
Prosus NV
AEX:PRX
15
50%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.9
223%
0.3
UY
MercadoLibre Inc
BMV:MELIN
61
217%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -413.3 N/A N/A
CN
JD.Com Inc
HKEX:9618
11
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBITDA: 41.5
12.5
23%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
21.3
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
34.8
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.3
136%
0.2
UY
MercadoLibre Inc
BMV:MELIN
32.3
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.7
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.8
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBIT: 24.5
13.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
39.2
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
34.8
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
41.9
158%
0.3
UY
MercadoLibre Inc
BMV:MELIN
42
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.5 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.8
83%
0.1

See Also

Discover More
Back to Top