I

Integral Corp
TSE:5842

Watchlist Manager
Integral Corp
TSE:5842
Watchlist
Price: 3 845 JPY 0.39% Market Closed
Market Cap: 127.8B JPY
Have any thoughts about
Integral Corp?
Write Note

Relative Value

The Relative Value of one Integral Corp stock under the Base Case scenario is 3 215.79 JPY. Compared to the current market price of 3 845 JPY, Integral Corp is Overvalued by 16%.

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
3 215.79 JPY
Overvaluation 16%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
37
vs Industry
20
Median 3Y
7.1
Median 5Y
7.1
Industry
3.2
Forward
8.1
vs History
31
vs Industry
32
Median 3Y
13.6
Median 5Y
13.6
Industry
15.1
Forward
170.5
vs History
25
vs Industry
7
Median 3Y
46.7
Median 5Y
46.7
Industry
10.2
vs History
43
vs Industry
12
Median 3Y
36.4
Median 5Y
36.4
Industry
12.9
vs History
43
vs Industry
15
Median 3Y
2.8
Median 5Y
2.8
Industry
1.3
vs History
31
vs Industry
29
Median 3Y
6.3
Median 5Y
6.3
Industry
4.8
Forward
7.3
vs History
vs Industry
42
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
31
vs Industry
44
Median 3Y
7.9
Median 5Y
7.9
Industry
14.1
Forward
10.2
vs History
31
vs Industry
42
Median 3Y
8
Median 5Y
8
Industry
14.6
vs History
25
vs Industry
10
Median 3Y
37.2
Median 5Y
37.2
Industry
12.6
vs History
25
vs Industry
10
Median 3Y
37.2
Median 5Y
37.2
Industry
13.6
vs History
43
vs Industry
12
Median 3Y
2.5
Median 5Y
2.5
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Integral 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
Integral Corp
TSE:5842
127.8B JPY 7.4 14.5 9 9.1
US
Blackstone Inc
NYSE:BX
232.5B USD 20.3 104.5 42.6 42.9
US
BlackRock Inc
NYSE:BLK
152.1B USD 7.9 25 20.2 21.4
US
KKR & Co Inc
NYSE:KKR
143.1B USD 5.7 47 74.9 74.9
CA
Brookfield Corp
NYSE:BN
90.7B USD 1 122.9 10.1 14.5
ZA
Ninety One Ltd
JSE:NY1
67.8B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
67.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
59.1B USD 3.3 17.5 55.4 0
US
Ameriprise Financial Inc
NYSE:AMP
55.8B USD 3.2 20.6 18.8 18.8
MU
African Rainbow Capital Investments Ltd
JSE:AIL
51B Zac 0 0 0 0
UK
3i Group PLC
LSE:III
35.6B GBP 8.9 9.3 9.6 9.6

See Also

Discover More
Back to Top