USS Co Ltd
TSE:4732

Watchlist Manager
USS Co Ltd Logo
USS Co Ltd
TSE:4732
Watchlist
Price: 1 340 JPY 0.15% Market Closed
Market Cap: 688.8B JPY
Have any thoughts about
USS Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one USS Co Ltd stock under the Base Case scenario is 509.73 JPY. Compared to the current market price of 1 340 JPY, USS Co Ltd is Overvalued by 62%.

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
509.73 JPY
Overvaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.4
P/S
P/S
Price to Sales
6.4
vs History
4
vs Industry
3
Median 3Y
5.9
Median 5Y
3
Industry
0.6
Forward
6.1
More Details
18.5
P/E
P/E
Price to Earnings
18.5
vs History
25
vs Industry
25
Median 3Y
18.2
Median 5Y
17.4
Industry
16.9
Forward
16.5
More Details
15.7
P/OCF
P/OCF
Price to OCF
15.7
vs History
6
vs Industry
19
Median 3Y
12.1
Median 5Y
7.2
Industry
8
More Details
17.1
P/FCFE
P/FCFE
Price to FCFE
17.1
vs History
7
vs Industry
30
Median 3Y
12.8
Median 5Y
8.3
Industry
15.7
More Details
3.1
P/B
P/B
Price to Book Value
3.1
vs History
9
vs Industry
17
Median 3Y
2.9
Median 5Y
1.4
Industry
1.6
More Details
5.3
EV/S
EV/S
Enterprise Value to Sales
5.3
vs History
6
vs Industry
5
Median 3Y
4.7
Median 5Y
2.2
Industry
0.7
Forward
5
More Details
8.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.6
vs History
9
vs Industry
9
Median 3Y
7.8
Median 5Y
3.6
Industry
2.3
More Details
9.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.4
vs History
9
vs Industry
28
Median 3Y
8.5
Median 5Y
4
Industry
8.6
Forward
9
More Details
10.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.3
vs History
12
vs Industry
38
Median 3Y
9.5
Median 5Y
4.6
Industry
12.9
More Details
13
EV/OCF
EV/OCF
Enterprise Value to OCF
13
vs History
7
vs Industry
26
Median 3Y
9.8
Median 5Y
5.2
Industry
9.2
More Details
13.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.9
vs History
7
vs Industry
32
Median 3Y
10.4
Median 5Y
6.2
Industry
12.9
More Details
3.6
EV/IC
EV/IC
Enterprise Value to IC
3.6
vs History
4
vs Industry
10
Median 3Y
2.9
Median 5Y
1.2
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
USS 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
USS Co Ltd
TSE:4732
643.9B JPY 6.4 18.5 9.4 10.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
69.7B USD 4.2 29.2 20.4 23.2
US
Autozone Inc
NYSE:AZO
55.9B USD 3 21.2 15 17.2
US
Carvana Co
NYSE:CVNA
40.9B USD 3.3 2 403.2 54.1 86.2
ZA
Motus Holdings Ltd
JSE:MTH
20B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
12.6B USD 0.5 27.4 68.3 188.2
TW
Hotai Motor Co Ltd
TWSE:2207
334.8B TWD 1.4 16.4 27 73.2
US
Penske Automotive Group Inc
NYSE:PAG
10.2B USD 0.3 11.7 11 12.3
ZA
Super Group Ltd
JSE:SPG
10.1B Zac 0 0 0 0
US
Murphy Usa Inc
NYSE:MUSA
10B USD 0.5 19.6 11.8 15.4
US
Lithia Motors Inc
NYSE:LAD
9.3B USD 0.3 11.6 12.2 14.4
P/S Multiple
Revenue Growth P/S to Growth
JP
USS Co Ltd
TSE:4732
Average P/S: 2.2
6.4
4%
1.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
4.2
6%
0.7
US
Autozone Inc
NYSE:AZO
3
5%
0.6
US
Carvana Co
NYSE:CVNA
3.3
20%
0.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
6%
N/A
US
Carmax Inc
NYSE:KMX
0.5
3%
0.2
TW
Hotai Motor Co Ltd
TWSE:2207
1.4
8%
0.2
US
Penske Automotive Group Inc
NYSE:PAG
0.3
3%
0.1
ZA
S
Super Group Ltd
JSE:SPG
Not Available
5%
N/A
US
Murphy Usa Inc
NYSE:MUSA
0.5
-1%
N/A
US
Lithia Motors Inc
NYSE:LAD
0.3
11%
0
P/E Multiple
Earnings Growth PEG
JP
USS Co Ltd
TSE:4732
Average P/E: 284.3
18.5
8%
2.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
29.2
8%
3.7
US
Autozone Inc
NYSE:AZO
21.2
7%
3
US
Carvana Co
NYSE:CVNA
2 403.2
27%
89
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
18%
N/A
US
Carmax Inc
NYSE:KMX
27.4
17%
1.6
TW
Hotai Motor Co Ltd
TWSE:2207
16.4
0%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.7
-3%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
3%
N/A
US
Murphy Usa Inc
NYSE:MUSA
19.6
3%
6.5
US
Lithia Motors Inc
NYSE:LAD
11.6
4%
2.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
USS Co Ltd
TSE:4732
Average EV/EBITDA: 25.5
9.4
5%
1.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
20.4
6%
3.4
US
Autozone Inc
NYSE:AZO
15
5%
3
US
Carvana Co
NYSE:CVNA
54.1
96%
0.6
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
21%
N/A
US
Carmax Inc
NYSE:KMX
68.3
36%
1.9
TW
Hotai Motor Co Ltd
TWSE:2207
27
25%
1.1
US
Penske Automotive Group Inc
NYSE:PAG
11
-1%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
11.8
3%
3.9
US
Lithia Motors Inc
NYSE:LAD
12.2
3%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
USS Co Ltd
TSE:4732
Average EV/EBIT: 48.9
10.3
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.2
6%
3.9
US
Autozone Inc
NYSE:AZO
17.2
5%
3.4
US
Carvana Co
NYSE:CVNA
86.2
N/A N/A
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Carmax Inc
NYSE:KMX
188.2
61%
3.1
TW
Hotai Motor Co Ltd
TWSE:2207
73.2
40%
1.8
US
Penske Automotive Group Inc
NYSE:PAG
12.3
-2%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
15.4
1%
15.4
US
Lithia Motors Inc
NYSE:LAD
14.4
4%
3.6

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 215,800+ 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

© 2025 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.