F&M Co Ltd
TSE:4771

Watchlist Manager
F&M Co Ltd Logo
F&M Co Ltd
TSE:4771
Watchlist
Price: 2 357 JPY 2.34% Market Closed
Market Cap: 37B JPY

Relative Value

The Relative Value of one F&M Co Ltd stock under the Base Case scenario is 2 070.97 JPY. Compared to the current market price of 2 357 JPY, F&M Co Ltd is Overvalued by 12%.

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
2 070.97 JPY
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

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
34.9B JPY 1.8 16.6 6.1 9.8
US
Cintas Corp
NASDAQ:CTAS
78.1B USD 7.2 40.9 26.7 32.1
US
Copart Inc
NASDAQ:CPRT
40.3B USD 8.6 25.2 18 20.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.7B CAD 4.8 55.5 15.1 22.1
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.2 23.7 11.3 11.3
US
RB Global Inc
F:J1F
17.8B EUR 4.7 54.4 24.1 35.2
FR
Spie SA
PAR:SPIE
8B EUR 0.8 39.4 10.2 16.8
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 844.2 -12.1 -10.1 -9.8
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 14.9 5.3 13.6
DK
Iss A/S
CSE:ISS
40.3B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 14.9 18.7
P/S Multiple
Revenue Growth P/S to Growth
JP
F&M Co Ltd
TSE:4771
Average P/S: 443.6
1.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.6
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.8
5%
1
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.7
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 844.2
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: 30.5
16.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
25.2
6%
4.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
55.5
35%
1.6
AU
Brambles Ltd
ASX:BXB
23.7
10%
2.4
US
RB Global Inc
F:J1F
54.4
35%
1.6
FR
Spie SA
PAR:SPIE
39.4
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.1 N/A N/A
FR
Elis SA
PAR:ELIS
14.9
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBITDA: 13.9
6.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
18
7%
2.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.1
11%
1.4
AU
Brambles Ltd
ASX:BXB
11.3
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
FR
Spie SA
PAR:SPIE
10.2
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.1 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
14.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
F&M Co Ltd
TSE:4771
Average EV/EBIT: 19
9.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.1
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20.3
7%
2.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
22.1
9%
2.5
AU
Brambles Ltd
ASX:BXB
11.3
9%
1.3
US
RB Global Inc
F:J1F
35.2
9%
3.9
FR
Spie SA
PAR:SPIE
16.8
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.7
N/A N/A