Aiphone Co Ltd
TSE:6718

Watchlist Manager
Aiphone Co Ltd Logo
Aiphone Co Ltd
TSE:6718
Watchlist
Price: 2 662 JPY Market Closed
Market Cap: 43.6B JPY
Have any thoughts about
Aiphone Co Ltd?
Write Note

Relative Value

The Relative Value of one Aiphone Co Ltd stock under the Base Case scenario is 2 489.76 JPY. Compared to the current market price of 2 662 JPY, Aiphone Co Ltd is Overvalued by 6%.

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
2 489.76 JPY
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
65
Median 3Y
0.7
Median 5Y
0.6
Industry
2
Forward
0.7
vs History
19
vs Industry
38
Median 3Y
11
Median 5Y
10.5
Industry
28.7
Forward
9.9
vs History
57
vs Industry
45
Median 3Y
6.5
Median 5Y
7
Industry
15.5
vs History
60
vs Industry
38
Median 3Y
7.7
Median 5Y
9.7
Industry
17.1
vs History
22
vs Industry
69
Median 3Y
0.7
Median 5Y
0.6
Industry
2.2
vs History
30
vs Industry
76
Median 3Y
0.4
Median 5Y
0.2
Industry
2
Forward
0.3
vs History
30
vs Industry
79
Median 3Y
0.8
Median 5Y
0.5
Industry
6.6
vs History
26
vs Industry
48
Median 3Y
3.9
Median 5Y
2.2
Industry
16.1
Forward
3.3
vs History
22
vs Industry
43
Median 3Y
4.9
Median 5Y
3.1
Industry
22.9
vs History
34
vs Industry
49
Median 3Y
3
Median 5Y
2.9
Industry
14
vs History
41
vs Industry
40
Median 3Y
3.4
Median 5Y
3.3
Industry
14.2
vs History
25
vs Industry
74
Median 3Y
0.4
Median 5Y
0.3
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Aiphone Co Ltd 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
Aiphone Co Ltd
TSE:6718
43.6B JPY 0.7 11.8 3.6 4.5
US
Cisco Systems Inc
NASDAQ:CSCO
232.6B USD 4.4 24.8 16.9 21.1
US
Arista Networks Inc
NYSE:ANET
142.1B USD 21.5 53.3 47.3 48.3
US
Motorola Solutions Inc
NYSE:MSI
78.4B USD 7.4 50.2 27.3 30.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
296.9B SEK 1.2 -217.5 9.3 14.3
CN
ZTE Corp
SZSE:000063
178.8B CNY 1.4 19 16.9 16.9
FI
Nokia Oyj
OMXH:NOKIA
23B EUR 1.2 55.6 6.5 10.6
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.3 53.2 37.7 39.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
142.5B CNY 8.1 36.4 34.1 34.1
US
F5 Inc
NASDAQ:FFIV
14.7B USD 5.2 25.9 17.5 20.4
TW
Accton Technology Corp
TWSE:2345
423.1B TWD 4.5 43.5 31.7 34.6
P/E Multiple
Earnings Growth P/E to Growth
JP
Aiphone Co Ltd
TSE:6718
Average P/E: 37.4
11.8
7%
1.8
US
Cisco Systems Inc
NASDAQ:CSCO
24.8
68%
0.4
US
Arista Networks Inc
NYSE:ANET
53.3
77%
0.7
US
Motorola Solutions Inc
NYSE:MSI
50.2
58%
0.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
Negative Multiple: -217.5 N/A N/A
CN
ZTE Corp
SZSE:000063
19
30%
0.6
FI
Nokia Oyj
OMXH:NOKIA
55.6
185%
0.3
US
Ubiquiti Inc
NYSE:UI
53.2
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
36.4
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.9
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.5
92%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Aiphone Co Ltd
TSE:6718
Average EV/EBITDA: 22.6
3.6
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
16.9
46%
0.4
US
Arista Networks Inc
NYSE:ANET
47.3
94%
0.5
US
Motorola Solutions Inc
NYSE:MSI
27.3
48%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.3
30%
0.3
CN
ZTE Corp
SZSE:000063
16.9
73%
0.2
FI
Nokia Oyj
OMXH:NOKIA
6.5
29%
0.2
US
Ubiquiti Inc
NYSE:UI
37.7
58%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
34.1
543%
0.1
US
F5 Inc
NASDAQ:FFIV
17.5
53%
0.3
TW
Accton Technology Corp
TWSE:2345
31.7
74%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Aiphone Co Ltd
TSE:6718
Average EV/EBIT: 25
4.5
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
21.1
62%
0.3
US
Arista Networks Inc
NYSE:ANET
48.3
92%
0.5
US
Motorola Solutions Inc
NYSE:MSI
30.7
56%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
14.3
66%
0.2
CN
ZTE Corp
SZSE:000063
16.9
19%
0.9
FI
Nokia Oyj
OMXH:NOKIA
10.6
67%
0.2
US
Ubiquiti Inc
NYSE:UI
39.1
60%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
34.1
477%
0.1
US
F5 Inc
NASDAQ:FFIV
20.4
78%
0.3
TW
Accton Technology Corp
TWSE:2345
34.6
75%
0.5

See Also

Discover More
Back to Top