JTOWER Inc
TSE:4485

Watchlist Manager
JTOWER Inc Logo
JTOWER Inc
TSE:4485
Watchlist
Price: 3 590 JPY Market Closed
Market Cap: 92.4B JPY
Have any thoughts about
JTOWER Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one JTOWER Inc stock under the Base Case scenario is 1 183.49 JPY. Compared to the current market price of 3 590 JPY, JTOWER Inc is Overvalued by 67%.

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
1 183.49 JPY
Overvaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.4
P/S
P/S
Price to Sales
6.4
vs History
81
vs Industry
11
Median 3Y
24.4
Median 5Y
26.8
Industry
0.8
Forward
5.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-82.8
Median 5Y
-66.2
Industry
15.3
Forward
-241
More Details
10.8
P/OCF
P/OCF
Price to OCF
10.8
vs History
67
vs Industry
46
Median 3Y
68.8
Median 5Y
51.8
Industry
8.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-120.3
Median 5Y
-141.3
Industry
13.1
More Details
3
P/B
P/B
Price to Book Value
3
vs History
88
vs Industry
39
Median 3Y
8.7
Median 5Y
10
Industry
1.2
More Details
9.7
EV/S
EV/S
Enterprise Value to Sales
9.7
vs History
81
vs Industry
6
Median 3Y
23.1
Median 5Y
26
Industry
1
Forward
8.4
More Details
33.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
33.3
vs History
80
vs Industry
9
Median 3Y
48.7
Median 5Y
52.5
Industry
5.2
More Details
21
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21
vs History
81
vs Industry
24
Median 3Y
65.8
Median 5Y
72.6
Industry
9.7
Forward
19.2
More Details
206.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
206.7
vs History
63
vs Industry
3
Median 3Y
213.7
Median 5Y
242.4
Industry
12.4
More Details
16.5
EV/OCF
EV/OCF
Enterprise Value to OCF
16.5
vs History
65
vs Industry
32
Median 3Y
64.4
Median 5Y
46.9
Industry
10.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-13
Industry
12.6
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
88
vs Industry
53
Median 3Y
3.8
Median 5Y
11.2
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
JTOWER Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
JTOWER Inc
TSE:4485
92.3B JPY 6.4 -127.4 21 206.7
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.3 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56B EUR 0.8 12.2 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
48.1B USD 2.1 59.4 27.2 43.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
253.5B CNY 0.1 5 7.4 7.4
ES
Ferrovial SA
MAD:FER
29.5B EUR 3.3 39.1 31.2 48
NL
Ferrovial SE
AEX:FER
29.4B EUR 3.3 38.9 31.1 47.8
CA
WSP Global Inc
TSX:WSP
31.7B CAD 2.1 49.2 16.6 26
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.8 16.3
CN
China Railway Group Ltd
SSE:601390
142.5B CNY 0.1 5 10.7 10.7
P/E Multiple
Earnings Growth P/E to Growth
JP
JTOWER Inc
TSE:4485
Average P/E: 30.6
Negative Multiple: -127.4 		N/A N/A
IN
Larsen and Toubro Ltd
F:LTO
37.3
82%
0.5
IN
Larsen & Toubro Ltd
NSE:LT
37
82%
0.5
FR
Vinci SA
PAR:DG
12.2
20%
0.6
US
Quanta Services Inc
NYSE:PWR
59.4
134%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
5
8%
0.6
ES
Ferrovial SA
MAD:FER
39.1
64%
0.6
NL
Ferrovial SE
AEX:FER
38.9
64%
0.6
CA
WSP Global Inc
TSX:WSP
49.2
157%
0.3
US
EMCOR Group Inc
NYSE:EME
23
79%
0.3
CN
China Railway Group Ltd
SSE:601390
5
1%
7.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
JTOWER Inc
TSE:4485
Average EV/EBITDA: 19
21
89%
0.2
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
27.2
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
ES
Ferrovial SA
MAD:FER
31.2
68%
0.5
NL
Ferrovial SE
AEX:FER
31.1
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.8
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
JTOWER Inc
TSE:4485
Average EV/EBIT: 42.4
206.7
N/A N/A
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
US
Quanta Services Inc
NYSE:PWR
43.2
84%
0.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
22%
0.3
ES
Ferrovial SA
MAD:FER
48
106%
0.5
NL
Ferrovial SE
AEX:FER
47.8
106%
0.5
CA
WSP Global Inc
TSX:WSP
26
69%
0.4
US
EMCOR Group Inc
NYSE:EME
16.3
56%
0.3
CN
China Railway Group Ltd
SSE:601390
10.7
15%
0.7

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.