Icom Inc
TSE:6820

Watchlist Manager
Icom Inc Logo
Icom Inc
TSE:6820
Watchlist
Price: 2 650 JPY 0.99%
Market Cap: 38B JPY
Have any thoughts about
Icom Inc?
Write Note

Relative Value

The Relative Value of one Icom Inc stock under the Base Case scenario is 1 952.85 JPY. Compared to the current market price of 2 650 JPY, Icom Inc is Overvalued by 26%.

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
1 952.85 JPY
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
53
Median 3Y
1.2
Median 5Y
1.2
Industry
2
vs History
71
vs Industry
36
Median 3Y
15.1
Median 5Y
17.4
Industry
28.7
vs History
12
vs Industry
21
Median 3Y
18
Median 5Y
14.2
Industry
15.5
vs History
vs Industry
4
Median 3Y
15.5
Median 5Y
15.4
Industry
17.1
vs History
73
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
2.2
vs History
42
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
2
vs History
50
vs Industry
78
Median 3Y
0.8
Median 5Y
0.8
Industry
6.6
vs History
60
vs Industry
50
Median 3Y
3.3
Median 5Y
3.3
Industry
16.1
vs History
63
vs Industry
43
Median 3Y
4.6
Median 5Y
4.6
Industry
22.9
vs History
17
vs Industry
38
Median 3Y
6.8
Median 5Y
3.5
Industry
14
vs History
vs Industry
5
Median 3Y
4.6
Median 5Y
4
Industry
14.2
vs History
47
vs Industry
79
Median 3Y
0.3
Median 5Y
0.3
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Icom 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
Icom Inc
TSE:6820
38B JPY 1 14.1 2.6 3.5
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
297B SEK 1.2 -217.6 9.3 14.3
FI
Nokia Oyj
OMXH:NOKIA
23.2B EUR 1.2 55.8 6.5 10.7
CN
ZTE Corp
SZSE:000063
172.8B CNY 1.4 18.4 16.3 16.3
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.3 53.2 37.7 39.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
149.2B CNY 8.5 38.1 35.7 35.7
US
F5 Inc
NASDAQ:FFIV
14.7B USD 5.2 25.9 17.5 20.4
TW
Accton Technology Corp
TWSE:2345
423.7B TWD 4.5 43.6 31.7 34.7
P/E Multiple
Earnings Growth P/E to Growth
JP
Icom Inc
TSE:6820
Average P/E: 37.7
14.1
N/A N/A
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: -217.6 N/A N/A
FI
Nokia Oyj
OMXH:NOKIA
55.8
185%
0.3
CN
ZTE Corp
SZSE:000063
18.4
30%
0.6
US
Ubiquiti Inc
NYSE:UI
53.2
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
38.1
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.9
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.6
92%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Icom Inc
TSE:6820
Average EV/EBITDA: 22.6
2.6
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
FI
Nokia Oyj
OMXH:NOKIA
6.5
29%
0.2
CN
ZTE Corp
SZSE:000063
16.3
73%
0.2
US
Ubiquiti Inc
NYSE:UI
37.7
58%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
35.7
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
Icom Inc
TSE:6820
Average EV/EBIT: 25
3.5
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
FI
Nokia Oyj
OMXH:NOKIA
10.7
67%
0.2
CN
ZTE Corp
SZSE:000063
16.3
19%
0.9
US
Ubiquiti Inc
NYSE:UI
39.1
60%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
35.7
477%
0.1
US
F5 Inc
NASDAQ:FFIV
20.4
78%
0.3
TW
Accton Technology Corp
TWSE:2345
34.7
75%
0.5

See Also

Discover More
Back to Top