C

Croooober Co Ltd
TSE:7134

Watchlist Manager
Croooober Co Ltd
TSE:7134
Watchlist
Price: 1 114 JPY 0.27% Market Closed
Market Cap: 8.8B JPY

Relative Value

The Relative Value of one Croooober Co Ltd stock under the Base Case scenario is 1 041.49 JPY. Compared to the current market price of 1 114 JPY, Croooober Co Ltd is Overvalued by 7%.

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
1 041.49 JPY
Overvaluation 7%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
41
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.6
vs History
13
vs Industry
42
Median 3Y
11.1
Median 5Y
10.1
Industry
17.2
Forward
10.2
vs History
25
vs Industry
30
Median 3Y
9.8
Median 5Y
7.3
Industry
8.6
vs History
17
vs Industry
1
Median 3Y
10.6
Median 5Y
-47.8
Industry
17.6
vs History
21
vs Industry
36
Median 3Y
1.8
Median 5Y
1.6
Industry
1.7
vs History
19
vs Industry
53
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.5
vs History
19
vs Industry
63
Median 3Y
1.1
Median 5Y
0.9
Industry
2.4
vs History
19
vs Industry
53
Median 3Y
4.8
Median 5Y
4.3
Industry
8.7
vs History
11
vs Industry
54
Median 3Y
6
Median 5Y
5.2
Industry
13.3
vs History
23
vs Industry
40
Median 3Y
7.9
Median 5Y
5.9
Industry
10
vs History
5
vs Industry
26
Median 3Y
10
Median 5Y
8.5
Industry
14.2
vs History
17
vs Industry
26
Median 3Y
1.6
Median 5Y
1.4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Croooober 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
Croooober Co Ltd
TSE:7134
8.8B JPY 0.6 12.4 5.5 7.3
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.7 33.1 18 32.7
ZA
Naspers Ltd
JSE:NPN
862.8B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
393.7B USD 2.7 21.9 22.6 22.6
CN
PDD Holdings Inc
NASDAQ:PDD
150.3B USD 2.5 10.2 6.7 6.7
NL
Prosus NV
AEX:PRX
127.2B EUR 21.6 11 609.1 609.1
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 51 26.7 32.9
AR
Mercadolibre Inc
NASDAQ:MELI
105.5B USD 4 50.8 26.6 32.8
US
DoorDash Inc
NASDAQ:DASH
87.7B USD 6.9 101.6 65.5 123.9
CN
Meituan
HKEX:3690
611.1B HKD 1.5 -274.5 -169.5 -169.5
CN
JD.Com Inc
HKEX:9618
361.2B HKD 0.2 10 10.5 10.5
P/S Multiple
Revenue Growth P/S to Growth
JP
C
Croooober Co Ltd
TSE:7134
Average P/S: 4.8
0.6
11%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.7
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
21.6
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
6.9
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
C
Croooober Co Ltd
TSE:7134
Average P/E: 33.6
12.4
14%
0.9
US
Amazon.com Inc
NASDAQ:AMZN
33.1
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.9
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.2
10%
1
NL
Prosus NV
AEX:PRX
11
3%
3.7
UY
MercadoLibre Inc
BMV:MELIN
51
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
50.8
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
101.6
162%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -274.5
2%
N/A
CN
JD.Com Inc
HKEX:9618
10
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Croooober Co Ltd
TSE:7134
Average EV/EBITDA: 87.9
5.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.6
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
6.7
13%
0.5
NL
Prosus NV
AEX:PRX
609.1
75%
8.1
UY
MercadoLibre Inc
BMV:MELIN
26.7
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
26.6
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
65.5
101%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -169.5
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Croooober Co Ltd
TSE:7134
Average EV/EBIT: 97.6
7.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.7
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.6
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.7
13%
0.5
NL
Prosus NV
AEX:PRX
609.1
97%
6.3
UY
MercadoLibre Inc
BMV:MELIN
32.9
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
32.8
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
123.9
281%
0.4
CN
Meituan
HKEX:3690
Negative Multiple: -169.5
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
4%
2.6