Duskin Co Ltd
TSE:4665

Watchlist Manager
Duskin Co Ltd Logo
Duskin Co Ltd
TSE:4665
Watchlist
Price: 3 627 JPY -0.63% Market Closed
Market Cap: 181.4B JPY
Have any thoughts about
Duskin Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Duskin Co Ltd stock under the Base Case scenario is 2 857.46 JPY. Compared to the current market price of 3 627 JPY, Duskin Co Ltd is Overvalued by 21%.

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
2 857.46 JPY
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
12
vs Industry
46
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
Forward
0.9
More Details
31.7
P/E
P/E
Price to Earnings
31.7
vs History
28
vs Industry
10
Median 3Y
22.6
Median 5Y
23.3
Industry
16.1
Forward
16.3
More Details
12
P/OCF
P/OCF
Price to OCF
12
vs History
61
vs Industry
20
Median 3Y
12.3
Median 5Y
12.8
Industry
9.6
More Details
32.6
P/FCFE
P/FCFE
Price to FCFE
32.6
vs History
58
vs Industry
4
Median 3Y
29.3
Median 5Y
36.1
Industry
15.9
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
9
vs Industry
50
Median 3Y
1
Median 5Y
0.9
Industry
1.6
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
11
vs Industry
53
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
Forward
0.8
More Details
1.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.8
vs History
11
vs Industry
63
Median 3Y
1.6
Median 5Y
1.4
Industry
4.2
More Details
10.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.6
vs History
15
vs Industry
22
Median 3Y
7.7
Median 5Y
7.2
Industry
8.5
Forward
8.1
More Details
24.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.5
vs History
19
vs Industry
10
Median 3Y
14.5
Median 5Y
15.4
Industry
11.8
More Details
10.4
EV/OCF
EV/OCF
Enterprise Value to OCF
10.4
vs History
41
vs Industry
25
Median 3Y
9.7
Median 5Y
10.3
Industry
10.1
More Details
25.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
25.5
vs History
58
vs Industry
5
Median 3Y
21.6
Median 5Y
28.1
Industry
13.8
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
9
vs Industry
47
Median 3Y
0.8
Median 5Y
0.7
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Duskin Co Ltd 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
Duskin Co Ltd
TSE:4665
171.5B JPY 0.9 31.7 10.6 24.5
US
Cintas Corp
NASDAQ:CTAS
74.9B USD 6.2 37.2 25.1 29.2
US
Copart Inc
NASDAQ:CPRT
55.9B USD 12.8 40.2 29.2 32.9
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.5 15.1 15.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.1B CAD 4 49 15.7 24.7
US
Aurora Innovation Inc
NASDAQ:AUR
11.7B USD 0 -14.8 -13.2 -12.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
630.6B INR 14.4 53.1 40.4 42
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.6 11.5 14.5
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.1 8 13.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
JP
Duskin Co Ltd
TSE:4665
Average P/E: 33.6
31.7
139%
0.2
US
Cintas Corp
NASDAQ:CTAS
37.2
36%
1
US
Copart Inc
NASDAQ:CPRT
40.2
46%
0.9
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -14.8 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.1
63%
0.8
US
I
IAA Inc
F:3NI
17.6
N/A N/A
FR
Spie SA
PAR:SPIE
22.1
117%
0.2
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Duskin Co Ltd
TSE:4665
Average EV/EBITDA: 18.8
10.6
49%
0.2
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.2
45%
0.6
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.4
50%
0.8
US
I
IAA Inc
F:3NI
11.5
N/A N/A
FR
Spie SA
PAR:SPIE
8
42%
0.2
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Duskin Co Ltd
TSE:4665
Average EV/EBIT: 24.2
24.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
29.2
33%
0.9
US
Copart Inc
NASDAQ:CPRT
32.9
46%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.7
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42
50%
0.8
US
I
IAA Inc
F:3NI
14.5
N/A N/A
FR
Spie SA
PAR:SPIE
13.5
59%
0.2
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

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 210,400+ 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.