O

Otake Corp
TSE:7434

Watchlist Manager
Otake Corp
TSE:7434
Watchlist
Price: 1 964 JPY Market Closed
Market Cap: 7.9B JPY

Relative Value

The Relative Value of one Otake Corp stock under the Base Case scenario is 2 438.81 JPY. Compared to the current market price of 1 964 JPY, Otake Corp is Undervalued by 19%.

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
2 438.81 JPY
Undervaluation 19%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Otake Corp 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
Otake Corp
TSE:7434
7.7B JPY 0.2 8.2 4 4.7
JP
Itochu Corp
TSE:8001
16.4T JPY 1.1 17.5 16.6 27.2
JP
Mitsubishi Corp
TSE:8058
15.5T JPY 0.9 22.2 26.8 57.2
JP
Mitsui & Co Ltd
TSE:8031
14.7T JPY 1.1 16.2 22.4 38.3
US
United Rentals Inc
NYSE:URI
58.7B USD 3.7 23.2 10 17.7
JP
Marubeni Corp
TSE:8002
8.6T JPY 1.1 15 17.3 27.2
US
W W Grainger Inc
NYSE:GWW
50.9B USD 2.9 29.4 19.2 21.1
US
WW Grainger Inc
XMUN:GWW
43.4B EUR 2.8 29.2 22.1 24.3
US
Fastenal Co
NASDAQ:FAST
50.2B USD 6.3 40.9 27.9 31
US
Ferguson Enterprises Inc
NYSE:FERG
48.8B USD 1.6 24.9 17 19.3
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 12.4 15.6 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
O
Otake Corp
TSE:7434
Average EV/EBITDA: 18.1
4
N/A N/A
JP
Itochu Corp
TSE:8001
16.6
5%
3.3
JP
Mitsubishi Corp
TSE:8058
26.8
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
22.4
4%
5.6
US
United Rentals Inc
NYSE:URI
10
7%
1.4
JP
Marubeni Corp
TSE:8002
17.3
0%
N/A
US
W W Grainger Inc
NYSE:GWW
19.2
6%
3.2
US
W
WW Grainger Inc
XMUN:GWW
22.1
6%
3.7
US
Fastenal Co
NASDAQ:FAST
27.9
10%
2.8
US
Ferguson Enterprises Inc
NYSE:FERG
17
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.6
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
O
Otake Corp
TSE:7434
Average EV/EBIT: 26.6
4.7
N/A N/A
JP
Itochu Corp
TSE:8001
27.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
57.2
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.3
N/A N/A
US
United Rentals Inc
NYSE:URI
17.7
6%
2.9
JP
Marubeni Corp
TSE:8002
27.2
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
6%
3.5
US
W
WW Grainger Inc
XMUN:GWW
24.3
6%
4.1
US
Fastenal Co
NASDAQ:FAST
31
11%
2.8
US
Ferguson Enterprises Inc
NYSE:FERG
19.3
10%
1.9
JP
Sumitomo Corp
TSE:8053
24.7
N/A N/A