Scroll Corp
TSE:8005

Watchlist Manager
Scroll Corp Logo
Scroll Corp
TSE:8005
Watchlist
Price: 1 381 JPY -0.14% Market Closed
Market Cap: 47.8B JPY

Relative Value

The Relative Value of one Scroll Corp stock under the Base Case scenario is 1 048.46 JPY. Compared to the current market price of 1 381 JPY, Scroll Corp is Overvalued by 24%.

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
1 048.46 JPY
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
49
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
vs History
0
vs Industry
51
Median 3Y
8.4
Median 5Y
7.7
Industry
17.2
vs History
39
vs Industry
44
Median 3Y
5.9
Median 5Y
5.9
Industry
8.6
vs History
57
vs Industry
28
Median 3Y
6.6
Median 5Y
7.9
Industry
17.6
vs History
1
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.7
vs History
0
vs Industry
60
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
vs History
1
vs Industry
71
Median 3Y
0.9
Median 5Y
0.9
Industry
2.4
vs History
0
vs Industry
57
Median 3Y
4.3
Median 5Y
3.9
Industry
8.7
vs History
0
vs Industry
57
Median 3Y
5
Median 5Y
4.7
Industry
13.3
vs History
61
vs Industry
55
Median 3Y
5
Median 5Y
5.3
Industry
10
vs History
61
vs Industry
52
Median 3Y
5.4
Median 5Y
5.8
Industry
14.2
vs History
0
vs Industry
62
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Scroll 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
Scroll Corp
TSE:8005
47.8B JPY 0.6 15.7 6 7.1
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.4 18.2 33
ZA
Naspers Ltd
JSE:NPN
894.9B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
408.6B USD 2.8 22.7 23.6 23.6
CN
PDD Holdings Inc
NASDAQ:PDD
154.3B USD 2.6 10.5 7.1 7.1
NL
Prosus NV
AEX:PRX
131.5B EUR 22.4 11.4 629.8 629.8
AR
Mercadolibre Inc
NASDAQ:MELI
104.8B USD 4 50.4 26.4 32.5
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.4 26.3 32.5
US
DoorDash Inc
NASDAQ:DASH
92.9B USD 7.4 107.6 69.4 131.4
CN
Meituan
HKEX:3690
620.3B HKD 1.5 -279 -172.9 -172.9
CN
JD.Com Inc
HKEX:9618
368.5B HKD 0.3 10.2 10.9 10.9
P/S Multiple
Revenue Growth P/S to Growth
JP
Scroll Corp
TSE:8005
Average P/S: 4.9
0.6
N/A N/A
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
2.8
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
22.4
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.4
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
JP
Scroll Corp
TSE:8005
Average P/E: 34.7
15.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.4
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.7
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.5
10%
1.1
NL
Prosus NV
AEX:PRX
11.4
3%
3.8
AR
Mercadolibre Inc
NASDAQ:MELI
50.4
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.4
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
107.6
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -279
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Scroll Corp
TSE:8005
Average EV/EBITDA: 90.8
6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
13%
1.8
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
13%
0.5
NL
Prosus NV
AEX:PRX
629.8
75%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
26.4
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
26.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
69.4
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -172.9
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Scroll Corp
TSE:8005
Average EV/EBIT: 100.9
7.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
14%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
13%
0.5
NL
Prosus NV
AEX:PRX
629.8
97%
6.5
AR
Mercadolibre Inc
NASDAQ:MELI
32.5
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.5
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
131.4
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -172.9
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
4%
2.7