Heiwa Corp
TSE:6412

Watchlist Manager
Heiwa Corp Logo
Heiwa Corp
TSE:6412
Watchlist
Price: 2 131 JPY 1% Market Closed
Market Cap: 210.2B JPY
Have any thoughts about
Heiwa Corp?
Write Note

Relative Value

The Relative Value of one Heiwa Corp stock under the Base Case scenario is 2 857.42 JPY. Compared to the current market price of 2 131 JPY, Heiwa Corp is Undervalued by 25%.

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
2 857.42 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
43
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
Forward
1.3
vs History
82
vs Industry
46
Median 3Y
13.3
Median 5Y
15.8
Industry
20.8
Forward
9.3
vs History
26
vs Industry
23
Median 3Y
10.3
Median 5Y
12.6
Industry
9.6
vs History
vs Industry
0
Median 3Y
15.5
Median 5Y
15.5
Industry
19.9
vs History
46
vs Industry
66
Median 3Y
0.9
Median 5Y
0.9
Industry
2.3
vs History
17
vs Industry
44
Median 3Y
1.8
Median 5Y
1.7
Industry
1.9
Forward
1.6
vs History
52
vs Industry
35
Median 3Y
5.3
Median 5Y
5.2
Industry
3.9
vs History
65
vs Industry
52
Median 3Y
7.6
Median 5Y
7.9
Industry
10.8
Forward
6
vs History
63
vs Industry
51
Median 3Y
10.3
Median 5Y
12.7
Industry
16.3
vs History
26
vs Industry
23
Median 3Y
11.4
Median 5Y
13.8
Industry
11.7
vs History
vs Industry
5
Median 3Y
14.9
Median 5Y
15.3
Industry
16.8
vs History
25
vs Industry
69
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Heiwa 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
Heiwa Corp
TSE:6412
210.2B JPY 1.5 12.2 7.6 10.4
JP
Oriental Land Co Ltd
TSE:4661
6.2T JPY 9.9 53.1 29.1 37.5
US
Planet Fitness Inc
NYSE:PLNT
8B USD 7.1 50 21 31.9
US
Vail Resorts Inc
NYSE:MTN
6.8B USD 2.4 29.7 11.9 18.4
US
Life Time Group Holdings Inc
NYSE:LTH
5B USD 2 35 10.9 19.8
US
Cedar Fair LP
NYSE:FUN
4.6B USD 2.4 36 13.5 19.9
CN
Songcheng Performance Development Co Ltd
SZSE:300144
25.7B CNY 10.9 187 57.1 57.1
CN
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
24.7B CNY 0.4 -4.1 -304.7 -304.7
US
SeaWorld Entertainment Inc
NYSE:PRKS
3.4B USD 2 14.2 8.5 11.3
SA
Leejam Sports Company SJSC
SAU:1830
10.4B SAR 7.3 26.8 15.5 24.4
US
Six Flags Entertainment Corp
F:6FE
2.6B EUR 1.9 105.2 12.8 18.1

See Also

Discover More
Back to Top