CellSource Co Ltd
TSE:4880

Watchlist Manager
CellSource Co Ltd Logo
CellSource Co Ltd
TSE:4880
Watchlist
Price: 806 JPY -2.66%
Market Cap: 16B JPY
Have any thoughts about
CellSource Co Ltd?
Write Note

Relative Value

The Relative Value of one CellSource Co Ltd stock under the Base Case scenario is 1 462.9 JPY. Compared to the current market price of 806 JPY, CellSource Co Ltd is Undervalued by 45%.

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
1 462.9 JPY
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
26
Median 3Y
10.3
Median 5Y
15
Industry
4.1
Forward
3.6
vs History
65
vs Industry
17
Median 3Y
47.4
Median 5Y
62.7
Industry
32.7
Forward
37.5
vs History
66
vs Industry
16
Median 3Y
40.7
Median 5Y
33.6
Industry
22.1
vs History
38
vs Industry
4
Median 3Y
90.8
Median 5Y
71.7
Industry
33.6
vs History
87
vs Industry
19
Median 3Y
11.6
Median 5Y
16.9
Industry
2.6
vs History
80
vs Industry
29
Median 3Y
9.6
Median 5Y
14.3
Industry
3.9
Forward
2.6
vs History
77
vs Industry
43
Median 3Y
13.3
Median 5Y
19.8
Industry
8.6
vs History
57
vs Industry
16
Median 3Y
32.4
Median 5Y
37.9
Industry
18.5
Forward
18.9
vs History
55
vs Industry
18
Median 3Y
38
Median 5Y
44.4
Industry
23.7
vs History
66
vs Industry
22
Median 3Y
36.3
Median 5Y
30.8
Industry
21.4
vs History
46
vs Industry
4
Median 3Y
82.4
Median 5Y
62.6
Industry
28.8
vs History
95
vs Industry
6
Median 3Y
32.9
Median 5Y
49.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
CellSource 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
CellSource Co Ltd
TSE:4880
16B JPY 3.6 25.7 17.5 20.4
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 448.2 4 796.2 1 513.6 3 225.5
US
Thermo Fisher Scientific Inc
NYSE:TMO
200.9B USD 4.7 32.7 21.2 30.4
US
Danaher Corp
NYSE:DHR
165.5B USD 7.8 42.5 26.7 40.2
KR
Samsung Biologics Co Ltd
KRX:207940
66.8T KRW 15.3 63.4 34.3 49.4
CH
Lonza Group AG
SIX:LONN
38.4B CHF 5.7 67 45.3 45.3
US
Agilent Technologies Inc
NYSE:A
38.4B USD 5.9 29.8 22.2 25.9
US
IQVIA Holdings Inc
NYSE:IQV
36.2B USD 2.4 25.7 14.2 21.6
US
Mettler-Toledo International Inc
NYSE:MTD
26.8B USD 7.1 33.6 24.1 26.9
US
West Pharmaceutical Services Inc
NYSE:WST
23.9B USD 8.3 47.8 32.1 40.3
CN
WuXi AppTec Co Ltd
SSE:603259
164.4B CNY 4.3 20.4 14.8 14.8

See Also

Discover More
Back to Top