Kobe Steel Ltd
TSE:5406

Watchlist Manager
Kobe Steel Ltd Logo
Kobe Steel Ltd
TSE:5406
Watchlist
Price: 1 867 JPY 1.99% Market Closed
Market Cap: 740B JPY

Relative Value

The Relative Value of one Kobe Steel Ltd stock under the Base Case scenario is 3 790.66 JPY. Compared to the current market price of 1 867 JPY, Kobe Steel Ltd is Undervalued by 51%.

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
3 790.66 JPY
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
83
Median 3Y
0.2
Median 5Y
0.1
Industry
1.8
Forward
0.3
vs History
19
vs Industry
24
Median 3Y
6.1
Median 5Y
4.5
Industry
15.5
Forward
6.5
vs History
0
vs Industry
27
Median 3Y
3.5
Median 5Y
3.2
Industry
9.5
vs History
vs Industry
14
Median 3Y
-3
Median 5Y
-2.8
Industry
16.7
vs History
22
vs Industry
63
Median 3Y
0.6
Median 5Y
0.3
Industry
1.5
vs History
12
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
2.1
Forward
0.5
vs History
58
vs Industry
62
Median 3Y
2.8
Median 5Y
2.9
Industry
7.3
vs History
80
vs Industry
27
Median 3Y
4.4
Median 5Y
4.7
Industry
9.9
Forward
4.5
vs History
74
vs Industry
23
Median 3Y
9.3
Median 5Y
9.3
Industry
12.7
vs History
9
vs Industry
24
Median 3Y
6.2
Median 5Y
6.4
Industry
10.5
vs History
vs Industry
15
Median 3Y
11.7
Median 5Y
10.8
Industry
13.5
vs History
22
vs Industry
67
Median 3Y
0.5
Median 5Y
0.4
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Kobe Steel Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Kobe Steel Ltd
TSE:5406
735.8B JPY 0.3 7.2 4.3 7.2
ZA
Kumba Iron Ore Ltd
JSE:KIO
111.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
243.7B BRL 1.2 7.7 4 5.2
AU
Fortescue Metals Group Ltd
ASX:FMG
52.1B AUD 2 8.4 5.8 5.8
AU
Fortescue Ltd
XMUN:FVJ
29.3B EUR 1.9 8.2 5.6 5.6
US
Nucor Corp
NYSE:NUE
30.5B USD 1 15.1 7.5 10.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.4 74.3 13.7 22.3
LU
ArcelorMittal SA
AEX:MT
24B EUR 0.4 19.5 4.5 7.8
JP
Nippon Steel Corp
TSE:5401
3.6T JPY 0.4 7.7 5.4 9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
164.7B CNY 0.5 17.4 18.3 18.3
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 69.3 9.9 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kobe Steel Ltd
TSE:5406
Average EV/EBITDA: 7.9
4.3
-2%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available N/A N/A
BR
Vale SA
BOVESPA:VALE3
4
10%
0.4
AU
Fortescue Metals Group Ltd
ASX:FMG
5.8
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-9%
N/A
US
Nucor Corp
NYSE:NUE
7.5
7%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.7
15%
0.9
LU
ArcelorMittal SA
AEX:MT
4.5
13%
0.3
JP
Nippon Steel Corp
TSE:5401
5.4
9%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.3
46%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
24%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kobe Steel Ltd
TSE:5406
Average EV/EBIT: 10.9
7.2
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available N/A N/A
BR
Vale SA
BOVESPA:VALE3
5.2
8%
0.6
AU
Fortescue Metals Group Ltd
ASX:FMG
5.8
-23%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-23%
N/A
US
Nucor Corp
NYSE:NUE
10.8
11%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.3
15%
1.5
LU
ArcelorMittal SA
AEX:MT
7.8
14%
0.6
JP
Nippon Steel Corp
TSE:5401
9
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.3
12%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
16.6
32%
0.5