CellSource Co Ltd
TSE:4880

Watchlist Manager
CellSource Co Ltd Logo
CellSource Co Ltd
TSE:4880
Watchlist
Price: 1 174 JPY 0.43% Market Closed
Market Cap: 23.3B 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 1 525.16 JPY. Compared to the current market price of 1 174 JPY, CellSource Co Ltd is Undervalued by 23%.

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
1 525.16 JPY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
26
Median 3Y
11.9
Median 5Y
15
Industry
4
Forward
5.3
vs History
65
vs Industry
17
Median 3Y
50.7
Median 5Y
62.8
Industry
32.4
Forward
54.7
vs History
66
vs Industry
16
Median 3Y
51.2
Median 5Y
33.9
Industry
22.5
vs History
38
vs Industry
4
Median 3Y
97
Median 5Y
68.8
Industry
36.2
vs History
87
vs Industry
19
Median 3Y
13.4
Median 5Y
16.9
Industry
2.6
vs History
80
vs Industry
29
Median 3Y
11.2
Median 5Y
14.3
Industry
3.8
Forward
4.3
vs History
77
vs Industry
43
Median 3Y
15.5
Median 5Y
19.8
Industry
8.4
vs History
57
vs Industry
16
Median 3Y
37.5
Median 5Y
38
Industry
19.4
Forward
30.7
vs History
55
vs Industry
18
Median 3Y
38.5
Median 5Y
44.5
Industry
23.6
vs History
66
vs Industry
22
Median 3Y
48.7
Median 5Y
31.2
Industry
21.3
vs History
46
vs Industry
4
Median 3Y
83.2
Median 5Y
61.9
Industry
29.9
vs History
95
vs Industry
6
Median 3Y
38.7
Median 5Y
49.6
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
23.3B JPY 5.2 37.4 28.5 33.3
US
PerkinElmer Inc
LSE:0KHE
1.4T USD 505.8 5 412.6 1 719.7 3 694
US
Thermo Fisher Scientific Inc
NYSE:TMO
211.3B USD 5 34.5 23.4 31.8
US
Danaher Corp
NYSE:DHR
177.6B USD 8.4 45.7 28.5 42.8
KR
Samsung Biologics Co Ltd
KRX:207940
71.2T KRW 16.9 69.2 37.2 53.2
CH
Lonza Group AG
SIX:LONN
39.5B CHF 5.9 68.9 46.5 46.5
US
IQVIA Holdings Inc
NYSE:IQV
40B USD 2.6 28.4 15.4 23.4
US
Agilent Technologies Inc
NYSE:A
39.7B USD 6.1 28.1 22 25.5
US
Mettler-Toledo International Inc
NYSE:MTD
28B USD 7.5 35.9 25.1 28
US
Illumina Inc
NASDAQ:ILMN
24.3B USD 5.5 -15.4 34.1 80.8
US
West Pharmaceutical Services Inc
NYSE:WST
23.5B USD 8.2 47 31.5 39.6

See Also

Discover More
Back to Top