Pilot Corp
TSE:7846

Watchlist Manager
Pilot Corp Logo
Pilot Corp
TSE:7846
Watchlist
Price: 4 772 JPY -0.62% Market Closed
Market Cap: 187.3B JPY
Have any thoughts about
Pilot Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one Pilot Corp stock under the Base Case scenario is 4 409.72 JPY. Compared to the current market price of 4 772 JPY, Pilot Corp is Overvalued by 8%.

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
4 409.72 JPY
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
58
vs Industry
35
Median 3Y
1.6
Median 5Y
1.5
Industry
1.2
Forward
1.4
More Details
13.6
P/E
P/E
Price to Earnings
13.6
vs History
1
vs Industry
35
Median 3Y
12.2
Median 5Y
12
Industry
16.1
Forward
12.9
More Details
13.8
P/OCF
P/OCF
Price to OCF
13.8
vs History
17
vs Industry
19
Median 3Y
13
Median 5Y
11.6
Industry
9.6
More Details
189.4
P/FCFE
P/FCFE
Price to FCFE
189.4
vs History
0
vs Industry
1
Median 3Y
19.4
Median 5Y
19
Industry
15.9
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
69
vs Industry
46
Median 3Y
1.5
Median 5Y
1.5
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
49
vs Industry
45
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
Forward
1.1
More Details
2.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.2
vs History
47
vs Industry
60
Median 3Y
2.3
Median 5Y
2.3
Industry
4.2
More Details
6.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.3
vs History
17
vs Industry
41
Median 3Y
5.9
Median 5Y
5.6
Industry
8.5
Forward
6
More Details
7.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.9
vs History
6
vs Industry
44
Median 3Y
7.1
Median 5Y
6.9
Industry
11.8
More Details
10.9
EV/OCF
EV/OCF
Enterprise Value to OCF
10.9
vs History
17
vs Industry
26
Median 3Y
10.2
Median 5Y
9.5
Industry
10.1
More Details
105.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
105.2
vs History
9
vs Industry
3
Median 3Y
16.1
Median 5Y
12.9
Industry
13.8
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
66
vs Industry
38
Median 3Y
1.4
Median 5Y
1.4
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Pilot 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
Pilot Corp
TSE:7846
184.5B JPY 1.5 13.6 6.3 7.9
US
MSA Safety Inc
NYSE:MSA
6.5B USD 3.6 23.8 14.9 17.2
CN
Shanghai M&G Stationery Inc
SSE:603899
29.6B CNY 1.2 20.4 13.8 13.8
FR
Societe BIC SA
PAR:BB
2.6B EUR 0.8 8.1 3.9 5.4
US
HNI Corp
NYSE:HNI
2.5B USD 1 19.9 8.3 12.2
JP
Kokuyo Co Ltd
TSE:7984
315.8B JPY 1 15.4 6.8 9.5
US
MillerKnoll Inc
NASDAQ:MLKN
1.6B USD 0.4 24.1 7.9 14.5
US
Interface Inc
NASDAQ:TILE
1.4B USD 0.9 14.6 7.9 10
US
Steelcase Inc
NYSE:SCS
1.3B USD 0.4 11 5.3 7.6
US
Pitney Bowes Inc
NYSE:PBI
1.3B USD 0.4 -3.4 11.6 24.1
JP
Okamura Corp
TSE:7994
192.2B JPY 0.6 10.6 6.9 9.2
P/E Multiple
Earnings Growth P/E to Growth
JP
Pilot Corp
TSE:7846
Average P/E: 16.1
13.6
25%
0.6
US
MSA Safety Inc
NYSE:MSA
23.8
493%
0
CN
Shanghai M&G Stationery Inc
SSE:603899
20.4
43%
0.5
FR
Societe BIC SA
PAR:BB
8.1
22%
0.4
US
HNI Corp
NYSE:HNI
19.9
290%
0.1
JP
Kokuyo Co Ltd
TSE:7984
15.4
37%
0.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
24.1
113%
0.2
US
Interface Inc
NASDAQ:TILE
14.6
134%
0.1
US
Steelcase Inc
NYSE:SCS
11
77%
0.1
US
Pitney Bowes Inc
NYSE:PBI
Negative Multiple: -3.4 N/A N/A
JP
Okamura Corp
TSE:7994
10.6
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Pilot Corp
TSE:7846
Average EV/EBITDA: 8.5
6.3
30%
0.2
US
MSA Safety Inc
NYSE:MSA
14.9
17%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
50%
0.3
FR
Societe BIC SA
PAR:BB
3.9
9%
0.4
US
HNI Corp
NYSE:HNI
8.3
40%
0.2
JP
Kokuyo Co Ltd
TSE:7984
6.8
25%
0.3
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.9
20%
0.4
US
Interface Inc
NASDAQ:TILE
7.9
49%
0.2
US
Steelcase Inc
NYSE:SCS
5.3
30%
0.2
US
Pitney Bowes Inc
NYSE:PBI
11.6
N/A N/A
JP
Okamura Corp
TSE:7994
6.9
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Pilot Corp
TSE:7846
Average EV/EBIT: 11.9
7.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.2
20%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
28%
0.5
FR
Societe BIC SA
PAR:BB
5.4
15%
0.4
US
HNI Corp
NYSE:HNI
12.2
53%
0.2
JP
Kokuyo Co Ltd
TSE:7984
9.5
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
14.5
40%
0.4
US
Interface Inc
NASDAQ:TILE
10
79%
0.1
US
Steelcase Inc
NYSE:SCS
7.6
34%
0.2
US
Pitney Bowes Inc
NYSE:PBI
24.1
381%
0.1
JP
Okamura Corp
TSE:7994
9.2
N/A N/A

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 210,000+ 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.