Weathernews Inc
TSE:4825

Watchlist Manager
Weathernews Inc Logo
Weathernews Inc
TSE:4825
Watchlist
Price: 3 260 JPY 0.31% Market Closed
Market Cap: 77.2B JPY
Have any thoughts about
Weathernews Inc?
Write Note

Relative Value

The Relative Value of one Weathernews Inc stock under the Base Case scenario is 1 379.83 JPY. Compared to the current market price of 3 260 JPY, Weathernews Inc is Overvalued by 58%.

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
1 379.83 JPY
Overvaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
25
Median 3Y
2
Median 5Y
1.6
Industry
1.3
Forward
3
vs History
0
vs Industry
21
Median 3Y
18.1
Median 5Y
15.2
Industry
19
Forward
12.3
vs History
3
vs Industry
17
Median 3Y
13.2
Median 5Y
11.8
Industry
13.4
vs History
3
vs Industry
22
Median 3Y
15.7
Median 5Y
14.8
Industry
18.3
vs History
0
vs Industry
29
Median 3Y
2.3
Median 5Y
1.9
Industry
2.4
vs History
0
vs Industry
30
Median 3Y
1.4
Median 5Y
1.1
Industry
1.3
Forward
2.4
vs History
0
vs Industry
26
Median 3Y
3.4
Median 5Y
2.6
Industry
3.3
vs History
0
vs Industry
27
Median 3Y
7.5
Median 5Y
5.9
Industry
10.4
Forward
12
vs History
0
vs Industry
26
Median 3Y
9.7
Median 5Y
7.6
Industry
12.7
vs History
1
vs Industry
21
Median 3Y
8.8
Median 5Y
8.1
Industry
12.6
vs History
3
vs Industry
19
Median 3Y
10.6
Median 5Y
10.2
Industry
14.7
vs History
0
vs Industry
11
Median 3Y
3.6
Median 5Y
2.6
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Weathernews 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
Weathernews Inc
TSE:4825
72B JPY 3.2 31.5 14.8 17.5
UK
Relx PLC
LSE:REL
67.4B GBP 7.2 35.6 20.4 26.2
CA
Thomson Reuters Corp
TSX:TRI
105.3B CAD 10.2 32 26.9 38
UK
IHS Markit Ltd
F:0M3
37.9B EUR 8.5 32.7 24.3 36.4
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.6 33.3 146.1 206.4
NL
Wolters Kluwer NV
AEX:WKL
37.9B EUR 6.6 36.5 22.1 29.4
US
Verisk Analytics Inc
NASDAQ:VRSK
39.4B USD 14 42.7 27.6 34.9
US
Equifax Inc
NYSE:EFX
32.4B USD 5.8 57.5 22 36.7
US
CoStar Group Inc
NASDAQ:CSGP
29.9B USD 11.2 170.3 152.2 759.8
US
Leidos Holdings Inc
NYSE:LDOS
19.4B USD 1.2 16.2 10.8 12.7
CH
SGS SA
SIX:SGSN
17.1B CHF 2.6 31.3 22.8 22.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Weathernews Inc
TSE:4825
Average P/S: 6.9
3.2
N/A N/A
UK
Relx PLC
LSE:REL
7.2
21%
0.4
CA
Thomson Reuters Corp
TSX:TRI
10.2
21%
0.5
UK
I
IHS Markit Ltd
F:0M3
8.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.6
28%
0.2
NL
Wolters Kluwer NV
AEX:WKL
6.6
21%
0.3
US
Verisk Analytics Inc
NASDAQ:VRSK
14
26%
0.5
US
Equifax Inc
NYSE:EFX
5.8
37%
0.2
US
CoStar Group Inc
NASDAQ:CSGP
11.2
48%
0.2
US
Leidos Holdings Inc
NYSE:LDOS
1.2
16%
0.1
CH
SGS SA
SIX:SGSN
2.6
17%
0.2
P/E Multiple
Earnings Growth P/E to Growth
JP
Weathernews Inc
TSE:4825
Average P/E: 47.2
31.5
N/A N/A
UK
Relx PLC
LSE:REL
35.6
55%
0.6
CA
Thomson Reuters Corp
TSX:TRI
32
-23%
N/A
UK
I
IHS Markit Ltd
F:0M3
32.7
N/A N/A
IE
Experian PLC
LSE:EXPN
33.3
54%
0.6
NL
Wolters Kluwer NV
AEX:WKL
36.5
35%
1
US
Verisk Analytics Inc
NASDAQ:VRSK
42.7
90%
0.5
US
Equifax Inc
NYSE:EFX
57.5
163%
0.4
US
CoStar Group Inc
NASDAQ:CSGP
170.3
100%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.2
683%
0
CH
SGS SA
SIX:SGSN
31.3
49%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Weathernews Inc
TSE:4825
Average EV/EBITDA: 44.5
14.8
N/A N/A
UK
Relx PLC
LSE:REL
20.4
27%
0.8
CA
Thomson Reuters Corp
TSX:TRI
26.9
22%
1.2
UK
I
IHS Markit Ltd
F:0M3
24.3
N/A N/A
IE
Experian PLC
LSE:EXPN
146.1
33%
4.4
NL
Wolters Kluwer NV
AEX:WKL
22.1
27%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
27.6
34%
0.8
US
Equifax Inc
NYSE:EFX
22
67%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
152.2
123%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.8
40%
0.3
CH
SGS SA
SIX:SGSN
22.8
30%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Weathernews Inc
TSE:4825
Average EV/EBIT: 111
17.5
N/A N/A
UK
Relx PLC
LSE:REL
26.2
42%
0.6
CA
Thomson Reuters Corp
TSX:TRI
38
27%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.4
N/A N/A
IE
Experian PLC
LSE:EXPN
206.4
52%
4
NL
Wolters Kluwer NV
AEX:WKL
29.4
36%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
34.9
38%
0.9
US
Equifax Inc
NYSE:EFX
36.7
105%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
759.8
126%
6
US
Leidos Holdings Inc
NYSE:LDOS
12.7
63%
0.2
CH
SGS SA
SIX:SGSN
22.8
37%
0.6

See Also

Discover More
Back to Top