Ulvac Inc
TSE:6728

Watchlist Manager
Ulvac Inc Logo
Ulvac Inc
TSE:6728
Watchlist
Price: 6 053 JPY -0.75% Market Closed
Market Cap: 298.8B JPY
Have any thoughts about
Ulvac Inc?
Write Note

Relative Value

The Relative Value of one Ulvac Inc stock under the Base Case scenario is 8 859.23 JPY. Compared to the current market price of 6 053 JPY, Ulvac Inc is Undervalued by 32%.

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
8 859.23 JPY
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
65
Median 3Y
1.3
Median 5Y
1.2
Industry
3.1
Forward
1.1
vs History
71
vs Industry
30
Median 3Y
15.6
Median 5Y
16.8
Industry
25.2
Forward
11.7
vs History
50
vs Industry
28
Median 3Y
12.6
Median 5Y
11.1
Industry
16.3
vs History
31
vs Industry
7
Median 3Y
19.6
Median 5Y
14.8
Industry
21.1
vs History
57
vs Industry
49
Median 3Y
1.6
Median 5Y
1.5
Industry
2.2
vs History
55
vs Industry
65
Median 3Y
1
Median 5Y
1
Industry
3.1
Forward
0.9
vs History
63
vs Industry
67
Median 3Y
3.3
Median 5Y
3.2
Industry
10.2
vs History
73
vs Industry
47
Median 3Y
7.1
Median 5Y
7
Industry
15.1
Forward
5.3
vs History
74
vs Industry
42
Median 3Y
9.7
Median 5Y
10.1
Industry
19.5
vs History
47
vs Industry
28
Median 3Y
10.2
Median 5Y
8.9
Industry
15.4
vs History
3
vs Industry
Median 3Y
6.4
Median 5Y
9.2
Industry
19.6
vs History
55
vs Industry
54
Median 3Y
1.2
Median 5Y
1.1
Industry
2.1

Multiples Across Competitors

Competitors Multiples
Ulvac Inc 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
Ulvac Inc
TSE:6728
298.2B JPY 1.1 13.1 5.8 7.5
US
Brooks Automation Inc
LSE:0HQ1
440.6B USD 671.2 -2 683.5 27 186.2 -6 037.3
NL
ASML Holding NV
AEX:ASML
269.8B EUR 10.6 36.4 27.6 31.1
US
Applied Materials Inc
NASDAQ:AMAT
134.9B USD 5 18.8 15.9 16.7
US
Lam Research Corp
NASDAQ:LRCX
92.7B USD 5.9 22.9 18.5 20
US
KLA Corp
NASDAQ:KLAC
84.3B USD 8.2 28.4 19.3 21.2
JP
Tokyo Electron Ltd
TSE:8035
10.7T JPY 5 22.8 15.7 17.3
JP
Advantest Corp
TSE:6857
6.4T JPY 10.6 60.2 37.2 44.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
219.9B CNY 7.9 40.2 34.7 34.7
NL
ASM International NV
AEX:ASM
27.8B EUR 10.1 50.4 30 37.9
JP
Disco Corp
TSE:6146
4.5T JPY 12.5 42.9 26 27.9
P/E Multiple
Earnings Growth P/E to Growth
JP
Ulvac Inc
TSE:6728
Average P/E: 33.6
13.1
85%
0.2
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -2 683.5 N/A N/A
NL
ASML Holding NV
AEX:ASML
36.4
51%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
18.8
31%
0.6
US
Lam Research Corp
NASDAQ:LRCX
22.9
66%
0.3
US
KLA Corp
NASDAQ:KLAC
28.4
85%
0.3
JP
Tokyo Electron Ltd
TSE:8035
22.8
99%
0.2
JP
Advantest Corp
TSE:6857
60.2
231%
0.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
40.2
149%
0.3
NL
ASM International NV
AEX:ASM
50.4
49%
1
JP
Disco Corp
TSE:6146
42.9
109%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Ulvac Inc
TSE:6728
Average EV/EBITDA: 2 492.4
5.8
69%
0.1
US
B
Brooks Automation Inc
LSE:0HQ1
27 186.2
697%
39
NL
ASML Holding NV
AEX:ASML
27.6
39%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
15.9
31%
0.5
US
Lam Research Corp
NASDAQ:LRCX
18.5
58%
0.3
US
KLA Corp
NASDAQ:KLAC
19.3
50%
0.4
JP
Tokyo Electron Ltd
TSE:8035
15.7
99%
0.2
JP
Advantest Corp
TSE:6857
37.2
179%
0.2
CN
NAURA Technology Group Co Ltd
SZSE:002371
34.7
168%
0.2
NL
ASM International NV
AEX:ASM
30
79%
0.4
JP
Disco Corp
TSE:6146
26
90%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Ulvac Inc
TSE:6728
Average EV/EBIT: 25.9
7.5
N/A N/A
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -6 037.3 N/A N/A
NL
ASML Holding NV
AEX:ASML
31.1
42%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
16.7
31%
0.5
US
Lam Research Corp
NASDAQ:LRCX
20
62%
0.3
US
KLA Corp
NASDAQ:KLAC
21.2
54%
0.4
JP
Tokyo Electron Ltd
TSE:8035
17.3
N/A N/A
JP
Advantest Corp
TSE:6857
44.5
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
34.7
140%
0.2
NL
ASM International NV
AEX:ASM
37.9
91%
0.4
JP
Disco Corp
TSE:6146
27.9
N/A N/A

See Also

Discover More
Back to Top