Mitsui & Co Ltd
TSE:8031

Watchlist Manager
Mitsui & Co Ltd Logo
Mitsui & Co Ltd
TSE:8031
Watchlist
Price: 3 147 JPY -0.94% Market Closed
Market Cap: 9.3T JPY
Have any thoughts about
Mitsui & Co Ltd?
Write Note

Relative Value

The Relative Value of one Mitsui & Co Ltd stock under the Base Case scenario is 1 904.9 JPY. Compared to the current market price of 3 147 JPY, Mitsui & Co Ltd is Overvalued by 39%.

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
1 904.9 JPY
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
40
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.7
vs History
12
vs Industry
47
Median 3Y
3.1
Median 5Y
3.5
Industry
14.4
Forward
10.1
vs History
12
vs Industry
23
Median 3Y
3.3
Median 5Y
2.9
Industry
7.9
vs History
vs Industry
8
Median 3Y
5.2
Median 5Y
6.3
Industry
15
vs History
14
vs Industry
34
Median 3Y
0.5
Median 5Y
0.4
Industry
1.1
vs History
14
vs Industry
38
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.8
vs History
12
vs Industry
24
Median 3Y
4.6
Median 5Y
5.1
Industry
4.2
vs History
14
vs Industry
22
Median 3Y
6.7
Median 5Y
7.9
Industry
8.9
Forward
12.4
vs History
17
vs Industry
18
Median 3Y
10.1
Median 5Y
15.3
Industry
11.6
vs History
12
vs Industry
21
Median 3Y
5.9
Median 5Y
6.8
Industry
8.8
vs History
20
vs Industry
13
Median 3Y
7.7
Median 5Y
10.6
Industry
10.2
vs History
11
vs Industry
39
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Mitsui & 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
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
JP
Sumitomo Corp
TSE:8053
4T JPY 0.6 11.2 10.4 16.2
P/E Multiple
Earnings Growth P/E to Growth
JP
Mitsui & Co Ltd
TSE:8031
Average P/E: 22.1
9.1
-15%
N/A
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
JP
Sumitomo Corp
TSE:8053
11.2
49%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Mitsui & Co Ltd
TSE:8031
Average EV/EBITDA: 31.6
13.4
17%
0.8
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
JP
Sumitomo Corp
TSE:8053
10.4
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Mitsui & Co Ltd
TSE:8031
Average EV/EBIT: 49
21.1
N/A N/A
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7
JP
Sumitomo Corp
TSE:8053
16.2
N/A N/A

See Also

Discover More
Back to Top