A

Anycolor Inc
TSE:5032

Watchlist Manager
Anycolor Inc
TSE:5032
Watchlist
Price: 2 918 JPY 2.17% Market Closed
Market Cap: 177.2B JPY
Have any thoughts about
Anycolor Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Anycolor Inc stock under the Base Case scenario is 2 035.28 JPY. Compared to the current market price of 2 918 JPY, Anycolor Inc is Overvalued by 30%.

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
2 035.28 JPY
Overvaluation 30%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

5.8
P/S
P/S
Price to Sales
5.8
vs History
74
vs Industry
16
Median 3Y
6.1
Median 5Y
6.1
Industry
1.5
Forward
4.8
More Details
22.7
P/E
P/E
Price to Earnings
22.7
vs History
70
vs Industry
25
Median 3Y
23.4
Median 5Y
23.4
Industry
17.9
Forward
17.4
More Details
25.6
P/OCF
P/OCF
Price to OCF
25.6
vs History
38
vs Industry
17
Median 3Y
0
Median 5Y
0
Industry
11.5
More Details
27.9
P/FCFE
P/FCFE
Price to FCFE
27.9
vs History
35
vs Industry
17
Median 3Y
0
Median 5Y
0
Industry
15.7
More Details
12.4
P/B
P/B
Price to Book Value
12.4
vs History
77
vs Industry
6
Median 3Y
12.5
Median 5Y
12.5
Industry
1.7
More Details
5.5
EV/S
EV/S
Enterprise Value to Sales
5.5
vs History
70
vs Industry
18
Median 3Y
5.7
Median 5Y
5.7
Industry
1.6
Forward
4.5
More Details
12
EV/GP
EV/GP
Enterprise Value to Gross Profit
12
vs History
70
vs Industry
17
Median 3Y
12.4
Median 5Y
12.4
Industry
3.3
More Details
15
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15
vs History
70
vs Industry
25
Median 3Y
15.2
Median 5Y
15.2
Industry
8.7
Forward
11.2
More Details
15.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.2
vs History
70
vs Industry
29
Median 3Y
15.5
Median 5Y
15.5
Industry
12.2
More Details
24.3
EV/OCF
EV/OCF
Enterprise Value to OCF
24.3
vs History
35
vs Industry
18
Median 3Y
0
Median 5Y
0
Industry
10.6
More Details
25.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
25.9
vs History
32
vs Industry
19
Median 3Y
0
Median 5Y
0
Industry
13.4
More Details
23.8
EV/IC
EV/IC
Enterprise Value to IC
23.8
vs History
83
vs Industry
2
Median 3Y
32.3
Median 5Y
32.3
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Anycolor Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Anycolor Inc
TSE:5032
177B JPY 5.8 22.7 15 15.2
US
Netflix Inc
NASDAQ:NFLX
385.3B USD 10.3 49.5 15.7 40.5
US
Walt Disney Co
NYSE:DIS
204.7B USD 2.2 41.2 14.1 20
LU
Spotify Technology SA
NYSE:SPOT
91.7B USD 5.8 125 89.1 102.8
NL
Universal Music Group NV
AEX:UMG
44.8B EUR 3.9 28.9 29.5 29.5
US
Live Nation Entertainment Inc
NYSE:LYV
30.4B USD 1.3 131.5 17 24.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.7B USD 0.6 -2.3 2.8 -157.5
US
TKO Group Holdings Inc
NYSE:TKO
24.2B USD 18.1 143.1 69.5 92
CN
Tencent Music Entertainment Group
NYSE:TME
20B USD 5.2 24 21.4 21.4
FR
Bollore SE
PAR:BOL
16.4B EUR 0.9 4.2 7.7 24.6
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.4 15 20
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
Anycolor Inc
TSE:5032
Average EV/EBIT: 39
15.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
40.5
114%
0.4
US
Walt Disney Co
NYSE:DIS
20
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
102.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.5
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.3
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.5 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
92
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.4
129%
0.2
FR
Bollore SE
PAR:BOL
24.6
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20
47%
0.4

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.