Accrete Inc
TSE:4395

Watchlist Manager
Accrete Inc Logo
Accrete Inc
TSE:4395
Watchlist
Price: 735 JPY 6.37% Market Closed
Market Cap: 4.4B JPY
Have any thoughts about
Accrete Inc?
Write Note

Relative Value

The Relative Value of one Accrete Inc stock under the Base Case scenario is 853.46 JPY. Compared to the current market price of 735 JPY, Accrete Inc is Undervalued by 14%.

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
853.46 JPY
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
66
Median 3Y
1.5
Median 5Y
2.4
Industry
1.4
vs History
vs Industry
3
Median 3Y
15.8
Median 5Y
21
Industry
16.9
vs History
vs Industry
8
Median 3Y
17.7
Median 5Y
21.7
Industry
6.5
vs History
vs Industry
12
Median 3Y
6.6
Median 5Y
11.5
Industry
16.6
vs History
92
vs Industry
31
Median 3Y
3.8
Median 5Y
4.6
Industry
2
vs History
93
vs Industry
78
Median 3Y
1.2
Median 5Y
2.1
Industry
1.9
vs History
84
vs Industry
68
Median 3Y
3.2
Median 5Y
5.8
Industry
4.1
vs History
6
vs Industry
0
Median 3Y
9.5
Median 5Y
12.8
Industry
8.1
vs History
vs Industry
49
Median 3Y
9.9
Median 5Y
11.7
Industry
13.6
vs History
vs Industry
18
Median 3Y
15.2
Median 5Y
16.8
Industry
8.8
vs History
vs Industry
26
Median 3Y
15.9
Median 5Y
19.2
Industry
16.4
vs History
90
vs Industry
29
Median 3Y
3.5
Median 5Y
7.7
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Accrete 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
Accrete Inc
TSE:4395
4.2B JPY 0.7 -452.7 41.2 -46.1
US
T-Mobile US Inc
NASDAQ:TMUS
259.7B USD 3.2 25 11 19.4
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.5 11.4 9 9
ZA
Vodacom Group Ltd
JSE:VOD
197B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
169.7B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.1T INR 5.9 74.2 13.1 27.1
JP
SoftBank Group Corp
TSE:9984
13.4T JPY 1.9 6.2 14.2 34.4
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.9 11.8
JP
SoftBank Corp
TSE:9434
9.5T JPY 1.5 18.6 7.5 13.4
MX
America Movil SAB de CV
BMV:AMXB
907.6B MXN 1.1 24.6 4.3 8.1
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22
P/E Multiple
Earnings Growth PEG
JP
Accrete Inc
TSE:4395
Average P/E: 25.3
Negative Multiple: -452.7
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
25
22%
1.1
CN
China Mobile Ltd
SSE:600941
11.4
5%
2.3
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
14%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
-63%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
74.2
71%
1
JP
SoftBank Group Corp
TSE:9984
6.2
N/A N/A
JP
KDDI Corp
TSE:9433
16.5
10%
1.7
JP
SoftBank Corp
TSE:9434
18.6
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
24.6
15%
1.6
TH
Advanced Info Service PCL
SET:ADVANC
26.2
11%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Accrete Inc
TSE:4395
Average EV/EBITDA: 13
41.2
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
11
9%
1.2
CN
China Mobile Ltd
SSE:600941
9
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
6%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
0%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
16%
0.8
JP
SoftBank Group Corp
TSE:9984
14.2
17%
0.8
JP
KDDI Corp
TSE:9433
6.9
6%
1.1
JP
SoftBank Corp
TSE:9434
7.5
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9.7
9%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Accrete Inc
TSE:4395
Average EV/EBIT: 18.2
Negative Multiple: -46.1
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19.4
14%
1.4
CN
China Mobile Ltd
SSE:600941
9
6%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
3%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27.1
23%
1.2
JP
SoftBank Group Corp
TSE:9984
34.4
20%
1.7
JP
KDDI Corp
TSE:9433
11.8
N/A N/A
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.1
8%
1
TH
Advanced Info Service PCL
SET:ADVANC
22
13%
1.7

See Also

Discover More
Back to Top