J

JCU Corp
TSE:4975

Watchlist Manager
JCU Corp
TSE:4975
Watchlist
Price: 3 880 JPY 2.37% Market Closed
Market Cap: 98.3B JPY
Have any thoughts about
JCU Corp?
Write Note

Relative Value

The Relative Value of one JCU Corp stock under the Base Case scenario is 3 026.5 JPY. Compared to the current market price of 3 880 JPY, JCU Corp is Overvalued by 22%.

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
3 026.5 JPY
Overvaluation 22%
Relative Value
Price
J
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
18
Median 3Y
3.6
Median 5Y
3.7
Industry
1.5
Forward
3.5
vs History
69
vs Industry
41
Median 3Y
15.4
Median 5Y
17
Industry
21.7
Forward
15.3
vs History
80
vs Industry
31
Median 3Y
15.3
Median 5Y
15.7
Industry
13
vs History
84
vs Industry
33
Median 3Y
18
Median 5Y
18.5
Industry
20.5
vs History
80
vs Industry
29
Median 3Y
2.3
Median 5Y
2.6
Industry
1.6
vs History
61
vs Industry
25
Median 3Y
2.6
Median 5Y
2.9
Industry
1.6
Forward
2.4
vs History
65
vs Industry
60
Median 3Y
4.1
Median 5Y
4.7
Industry
7.2
vs History
76
vs Industry
53
Median 3Y
6.9
Median 5Y
8.1
Industry
13.2
Forward
6.8
vs History
74
vs Industry
56
Median 3Y
7.4
Median 5Y
8.9
Industry
17.5
vs History
84
vs Industry
43
Median 3Y
11.1
Median 5Y
12.4
Industry
13.9
vs History
85
vs Industry
35
Median 3Y
12.4
Median 5Y
14.1
Industry
19.1
vs History
61
vs Industry
12
Median 3Y
3.4
Median 5Y
3.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
JCU Corp 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
JCU Corp
TSE:4975
97.9B JPY 3.7 14.5 6.5 7.1
US
Sherwin-Williams Co
NYSE:SHW
86.6B USD 3.8 33.8 21.9 25.5
US
Ecolab Inc
NYSE:ECL
67.7B USD 4.3 33.1 21.1 28.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32B USD 2.6 40.1 12.6 20.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.8B USD 1.5 18.7 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
J
JCU Corp
TSE:4975
Average EV/EBITDA: 19.6
6.5
43%
0.2
US
Sherwin-Williams Co
NYSE:SHW
21.9
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.1
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.4
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
J
JCU Corp
TSE:4975
Average EV/EBIT: 23.2
7.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.5
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.8
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
20.9
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Discover More
Back to Top