I

Iwatani Corp
TSE:8088

Watchlist Manager
Iwatani Corp
TSE:8088
Watchlist
Price: 1 520.5 JPY -3.46% Market Closed
Market Cap: 356.2B JPY

Relative Value

The Relative Value of one Iwatani Corp stock under the Base Case scenario is 1 471.04 JPY. Compared to the current market price of 1 520.5 JPY, Iwatani Corp is Overvalued by 3%.

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
1 471.04 JPY
Overvaluation 3%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
72
Median 3Y
0.1
Median 5Y
0.1
Industry
1.2
Forward
0.4
vs History
22
vs Industry
33
Median 3Y
3.2
Median 5Y
3
Industry
10.4
Forward
6.9
vs History
28
vs Industry
24
Median 3Y
6.1
Median 5Y
2
Industry
4.9
vs History
41
vs Industry
38
Median 3Y
2.8
Median 5Y
2.9
Industry
10.4
vs History
22
vs Industry
46
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
vs History
20
vs Industry
68
Median 3Y
0.3
Median 5Y
0.2
Industry
1.8
Forward
0.6
vs History
22
vs Industry
60
Median 3Y
1
Median 5Y
0.9
Industry
4.5
vs History
22
vs Industry
23
Median 3Y
3.1
Median 5Y
2.8
Industry
5.9
Forward
6.9
vs History
19
vs Industry
19
Median 3Y
5.3
Median 5Y
4.6
Industry
8.4
Forward
10.3
vs History
38
vs Industry
21
Median 3Y
10.5
Median 5Y
3.7
Industry
6.4
vs History
7
vs Industry
6
Median 3Y
9.3
Median 5Y
8.4
Industry
10.8
vs History
22
vs Industry
48
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Iwatani Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Iwatani Corp
TSE:8088
349.9B JPY 0.4 6.8 7.1 11.9
CA
Enbridge Inc
TSX:ENB
138.6B CAD 2.6 27.4 15.4 23.6
US
Enterprise Products Partners LP
NYSE:EPD
73.8B USD 1.3 12.6 11.1 14.9
US
Williams Companies Inc
NYSE:WMB
72.2B USD 6.9 32.5 17.5 29.1
US
Energy Transfer LP
NYSE:ET
64B USD 0.8 14.6 8.7 13.4
US
Kinder Morgan Inc
NYSE:KMI
63B USD 4.2 24.3 13.8 21.2
US
ONEOK Inc
NYSE:OKE
57.4B USD 2.6 18.9 14.2 17.3
US
MPLX LP
NYSE:MPLX
55B USD 4.6 12.8 11.1 13.8
US
Cheniere Energy Inc
NYSE:LNG
50.7B USD 3.2 15.6 9.7 11.6
CA
TC Energy Corp
TSX:TRP
71.5B CAD 5.2 15.6 14.7 21.9
US
Targa Resources Corp
NYSE:TRGP
43.1B USD 2.6 33.9 13.8 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I
Iwatani Corp
TSE:8088
Average EV/EBITDA: 12.5
7.1
5%
1.4
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.1
7%
1.6
US
Williams Companies Inc
NYSE:WMB
17.5
16%
1.1
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.8
11%
1.3
US
ONEOK Inc
NYSE:OKE
14.2
15%
0.9
US
MPLX LP
NYSE:MPLX
11.1
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.7
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.8
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I
Iwatani Corp
TSE:8088
Average EV/EBIT: 18.1
11.9
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.6
11%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
14.9
7%
2.1
US
Williams Companies Inc
NYSE:WMB
29.1
15%
1.9
US
Energy Transfer LP
NYSE:ET
13.4
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.2
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.3
14%
1.2
US
MPLX LP
NYSE:MPLX
13.8
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.6
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21
16%
1.3