CellSource Co Ltd
TSE:4880

Watchlist Manager
CellSource Co Ltd Logo
CellSource Co Ltd
TSE:4880
Watchlist
Price: 1 117 JPY -2.53% Market Closed
Market Cap: 22.1B 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 1 493.83 JPY. Compared to the current market price of 1 117 JPY, CellSource Co Ltd is Undervalued by 25%.

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
1 493.83 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
26
Median 3Y
11
Median 5Y
15
Industry
4
Forward
5
vs History
65
vs Industry
17
Median 3Y
47.7
Median 5Y
62.7
Industry
32.2
Forward
52
vs History
66
vs Industry
16
Median 3Y
41.7
Median 5Y
33.6
Industry
21.7
vs History
38
vs Industry
4
Median 3Y
94
Median 5Y
71.7
Industry
34.2
vs History
87
vs Industry
19
Median 3Y
12.4
Median 5Y
16.9
Industry
2.6
vs History
80
vs Industry
29
Median 3Y
10.2
Median 5Y
14.3
Industry
3.8
Forward
4
vs History
77
vs Industry
43
Median 3Y
14.3
Median 5Y
19.8
Industry
8.3
vs History
57
vs Industry
16
Median 3Y
37.4
Median 5Y
37.9
Industry
18.6
Forward
28.9
vs History
55
vs Industry
18
Median 3Y
38.5
Median 5Y
44.4
Industry
23.2
vs History
66
vs Industry
22
Median 3Y
39
Median 5Y
30.8
Industry
20.7
vs History
46
vs Industry
4
Median 3Y
83.1
Median 5Y
62.6
Industry
28.4
vs History
95
vs Industry
6
Median 3Y
35.2
Median 5Y
49.5
Industry
2.3

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
22.1B JPY 5 35.6 26.8 31.3
US
PerkinElmer Inc
LSE:0KHE
1.3T USD 461.9 4 943.2 1 559.9 3 324.2
US
Thermo Fisher Scientific Inc
NYSE:TMO
196.3B USD 4.6 32 20.8 29.8
US
Danaher Corp
NYSE:DHR
170.3B USD 8 43.8 27.4 41.2
KR
Samsung Biologics Co Ltd
KRX:207940
66.5T KRW 15.8 64.6 34.7 49.7
CH
Lonza Group AG
SIX:LONN
37.6B CHF 5.6 65.6 44.4 44.4
US
Agilent Technologies Inc
NYSE:A
38.5B USD 5.9 27.2 21.4 24.7
US
IQVIA Holdings Inc
NYSE:IQV
36.7B USD 2.4 26.1 14.3 21.8
US
Mettler-Toledo International Inc
NYSE:MTD
26.4B USD 7 33.2 23.8 26.6
US
West Pharmaceutical Services Inc
NYSE:WST
23B USD 8 45.9 30.8 38.7
US
Illumina Inc
NASDAQ:ILMN
22.3B USD 5.1 -14.1 31.7 67.8

See Also

Discover More
Back to Top