Exedy Corp
TSE:7278

Watchlist Manager
Exedy Corp Logo
Exedy Corp
TSE:7278
Watchlist
Price: 4 395 JPY 1.27% Market Closed
Market Cap: 206.4B JPY
Have any thoughts about
Exedy Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one Exedy Corp stock under the Base Case scenario is 2 169.26 JPY. Compared to the current market price of 4 395 JPY, Exedy Corp is Overvalued by 51%.

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
2 169.26 JPY
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
0
vs Industry
61
Median 3Y
0.4
Median 5Y
0.3
Industry
1
Forward
0.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
31
Median 3Y
7.2
Median 5Y
7.6
Industry
17.6
Forward
15.1
More Details
6.5
P/OCF
P/OCF
Price to OCF
6.5
vs History
0
vs Industry
60
Median 3Y
3.5
Median 5Y
2.8
Industry
9.2
More Details
11.2
P/FCFE
P/FCFE
Price to FCFE
11.2
vs History
15
vs Industry
48
Median 3Y
9.8
Median 5Y
8.6
Industry
17.4
More Details
1
P/B
P/B
Price to Book Value
1
vs History
0
vs Industry
68
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
0
vs Industry
77
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1
Forward
0.5
More Details
2.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.9
vs History
0
vs Industry
75
Median 3Y
1.4
Median 5Y
1.2
Industry
4.8
More Details
26.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
26.7
vs History
0
vs Industry
16
Median 3Y
2
Median 5Y
1.5
Industry
9.4
Forward
5.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
57
Median 3Y
3.2
Median 5Y
3.3
Industry
13.6
Forward
9.6
More Details
5.3
EV/OCF
EV/OCF
Enterprise Value to OCF
5.3
vs History
0
vs Industry
71
Median 3Y
2.3
Median 5Y
1.8
Industry
10.6
More Details
7.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
7.1
vs History
12
vs Industry
53
Median 3Y
3.7
Median 5Y
3.7
Industry
14.7
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
0
vs Industry
76
Median 3Y
0.3
Median 5Y
0.2
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Exedy Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Exedy Corp
TSE:7278
206.4B JPY 0.7 -22.7 26.7 -16.1
KR
Dayou Plus Co Ltd
KRX:000300
83.5T KRW 568.8 -391.8 -861.3 -896.3
JP
Denso Corp
TSE:6902
6.4T JPY 0.9 19.2 7.5 14.4
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
160.9B CNY 4.3 23 20.1 20.1
KR
Hyundai Mobis Co Ltd
KRX:012330
21.4T KRW 0.4 6.3 3.9 5.3
JP
Sumitomo Electric Industries Ltd
TSE:5802
2.2T JPY 0.5 11.3 4.7 8.2
IE
Aptiv PLC
NYSE:APTV
14.2B USD 0.7 5.8 7 10.4
DE
Continental AG
XETRA:CON
13B EUR 0.3 15.8 3.9 9.6
IN
Samvardhana Motherson International Ltd
NSE:MOTHERSON
1.1T INR 1 29.2 9.8 17.2
CA
Magna International Inc
TSX:MG
17.5B CAD 0.3 11.3 4.6 8.3
IN
Bosch Ltd
NSE:BOSCHLTD
1T INR 5.9 48.2 43.9 54
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Exedy Corp
TSE:7278
Average EV/EBIT: 16.4
Negative Multiple: -16.1
4%
N/A
KR
Dayou Plus Co Ltd
KRX:000300
Negative Multiple: -896.3 N/A N/A
JP
Denso Corp
TSE:6902
14.4
N/A N/A
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
20.1
25%
0.8
KR
Hyundai Mobis Co Ltd
KRX:012330
5.3
16%
0.3
JP
Sumitomo Electric Industries Ltd
TSE:5802
8.2
N/A N/A
IE
Aptiv PLC
NYSE:APTV
10.4
15%
0.7
DE
Continental AG
XETRA:CON
9.6
20%
0.5
IN
Samvardhana Motherson International Ltd
NSE:MOTHERSON
17.2
20%
0.9
CA
Magna International Inc
TSX:MG
8.3
11%
0.8
IN
Bosch Ltd
NSE:BOSCHLTD
54
26%
2.1

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.