F&M Co Ltd
TSE:4771

Watchlist Manager
F&M Co Ltd Logo
F&M Co Ltd
TSE:4771
Watchlist
Price: 2 393 JPY -0.37% Market Closed
Market Cap: 37.6B JPY

Relative Value

The Relative Value of one F&M Co Ltd stock under the Base Case scenario is 2 083.63 JPY. Compared to the current market price of 2 393 JPY, F&M Co Ltd is Overvalued by 13%.

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
2 083.63 JPY
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
31
Median 3Y
2.1
Median 5Y
2.2
Industry
1.2
vs History
61
vs Industry
27
Median 3Y
17
Median 5Y
18.2
Industry
17.4
vs History
71
vs Industry
32
Median 3Y
9.3
Median 5Y
9.9
Industry
10.2
vs History
38
vs Industry
7
Median 3Y
30.8
Median 5Y
32.5
Industry
17
vs History
61
vs Industry
28
Median 3Y
2.7
Median 5Y
2.8
Industry
1.7
vs History
77
vs Industry
39
Median 3Y
1.7
Median 5Y
1.9
Industry
1.5
vs History
77
vs Industry
59
Median 3Y
2.6
Median 5Y
2.8
Industry
4.3
vs History
77
vs Industry
43
Median 3Y
6.8
Median 5Y
7.4
Industry
8.9
vs History
73
vs Industry
36
Median 3Y
10.2
Median 5Y
11
Industry
12.8
vs History
71
vs Industry
38
Median 3Y
7.7
Median 5Y
8.4
Industry
11
vs History
34
vs Industry
5
Median 3Y
25.7
Median 5Y
27.9
Industry
15.2
vs History
77
vs Industry
20
Median 3Y
2.5
Median 5Y
2.8
Industry
1.2

Multiples Across Competitors

Competitors Multiples
F&M Co Ltd 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
F&M Co Ltd
TSE:4771
35.4B JPY 1.9 17.2 6.2 10
US
Cintas Corp
NASDAQ:CTAS
78.1B USD 7.2 41.3 26.9 32.4
US
Copart Inc
NASDAQ:CPRT
39.7B USD 8.5 24.9 17.8 20
AU
Brambles Ltd
ASX:BXB
32B AUD 3.2 23.9 16.9 16.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.2B CAD 4.6 53.6 20.3 29.6
US
RB Global Inc
F:J1F
17.7B EUR 4.5 52.6 19.9 29.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 38.8 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 506.6 -11.2 -9.3 -9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15.1 5.3 13.5
DK
Iss A/S
CSE:ISS
40.2B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.5 12.6 15.8
P/S Multiple
Revenue Growth P/S to Growth
JP
F&M Co Ltd
TSE:4771
Average P/S: 412.9
1.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.5
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
5%
0.9
US
RB Global Inc
F:J1F
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 506.6
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
JP
F&M Co Ltd
TSE:4771
Average P/E: 30.2
17.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.3
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.9
6%
4.2
AU
Brambles Ltd
ASX:BXB
23.9
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.6
35%
1.5
US
RB Global Inc
F:J1F
52.6
35%
1.5
FR
Spie SA
PAR:SPIE
38.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.2 N/A N/A
FR
Elis SA
PAR:ELIS
15.1
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBITDA: 14.4
6.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.8
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.9
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.3
11%
1.8
US
RB Global Inc
F:J1F
19.9
11%
1.8
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
12.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBIT: 19.5
10
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20
7%
2.9
AU
Brambles Ltd
ASX:BXB
16.9
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.6
9%
3.3
US
RB Global Inc
F:J1F
29.1
9%
3.2
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
15.8
N/A N/A