Rakuten Group Inc
TSE:4755

Watchlist Manager
Rakuten Group Inc Logo
Rakuten Group Inc
TSE:4755
Watchlist
Price: 879.4 JPY 0.35%
Market Cap: 1.9T JPY
Have any thoughts about
Rakuten Group Inc?
Write Note

Relative Value

The Relative Value of one Rakuten Group Inc stock under the Base Case scenario is 702.81 JPY. Compared to the current market price of 879.4 JPY, Rakuten Group Inc is Overvalued by 20%.

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
702.81 JPY
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
29
Median 3Y
0.6
Median 5Y
0.9
Industry
0.6
Forward
0.8
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-6.7
Industry
16.7
Forward
-21.6
vs History
65
vs Industry
67
Median 3Y
1.9
Median 5Y
2.3
Industry
7.7
vs History
52
vs Industry
51
Median 3Y
1.6
Median 5Y
1.6
Industry
15
vs History
15
vs Industry
29
Median 3Y
1.4
Median 5Y
1.7
Industry
1.6
vs History
58
vs Industry
53
Median 3Y
0.3
Median 5Y
0.4
Industry
0.7
Forward
0.3
vs History
vs Industry
70
Median 3Y
-1.9
Median 5Y
-2.4
Industry
2.2
vs History
52
vs Industry
49
Median 3Y
3.3
Median 5Y
4
Industry
8.4
Forward
3
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-4.1
Industry
12.8
Forward
13.8
vs History
73
vs Industry
71
Median 3Y
0.8
Median 5Y
1.1
Industry
8.8
vs History
63
vs Industry
62
Median 3Y
0.9
Median 5Y
1.5
Industry
12.1
vs History
65
vs Industry
90
Median 3Y
0
Median 5Y
0.1
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Rakuten Group 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
Rakuten Group Inc
TSE:4755
1.9T JPY 0.9 -6.9 3.6 -8.4
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.8 18.5 34.1
ZA
Naspers Ltd
JSE:NPN
838.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
144.6B USD 3.1 10.6 7.9 7.9
CN
Meituan
HKEX:3690
919.4B HKD 2.8 37.9 32.6 32.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 5.2 69.1 36.8 47.8
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
NL
Prosus NV
AEX:PRX
92.3B EUR 17.7 14.7 -558.2 -558.2
US
DoorDash Inc
NASDAQ:DASH
71.9B USD 7.1 -418 218.7 -274.3
CN
JD.Com Inc
HKEX:9618
399.8B HKD 0.3 10.6 6.4 6.4
P/E Multiple
Earnings Growth
JP
Rakuten Group Inc
TSE:4755
Average P/E: 33.9
Negative Multiple: -6.9
N/A
US
Amazon.com Inc
NASDAQ:AMZN
41.8
165%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.3
145%
CN
Pinduoduo Inc
NASDAQ:PDD
10.6
185%
CN
Meituan
HKEX:3690
37.9
320%
AR
Mercadolibre Inc
NASDAQ:MELI
69.1
246%
UY
MercadoLibre Inc
BMV:MELIN
68.8
239%
NL
Prosus NV
AEX:PRX
14.7
57%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -418 N/A
CN
JD.Com Inc
HKEX:9618
10.6
11%
EV/EBITDA Multiple
EBITDA Growth
JP
Rakuten Group Inc
TSE:4755
Average EV/EBITDA: 41.3
3.6
261%
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
226%
CN
Meituan
HKEX:3690
32.6
327%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
152%
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
NL
Prosus NV
AEX:PRX
Negative Multiple: -558.2 N/A
US
D
DoorDash Inc
NASDAQ:DASH
218.7
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
JP
Rakuten Group Inc
TSE:4755
Average EV/EBIT: 26.8
Negative Multiple: -8.4
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
236%
CN
Meituan
HKEX:3690
32.6
516%
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
178%
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -558.2 N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -274.3 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top