I

Iwatani Corp
TSE:8088

Watchlist Manager
Iwatani Corp
TSE:8088
Watchlist
Price: 1 751 JPY Market Closed
Market Cap: 410.2B JPY
Have any thoughts about
Iwatani Corp?
Write Note

Relative Value

The Relative Value of one Iwatani Corp stock under the Base Case scenario is 1 430.81 JPY. Compared to the current market price of 1 751 JPY, Iwatani Corp is Overvalued by 18%.

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
1 430.81 JPY
Overvaluation 18%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
65
Median 3Y
0.1
Median 5Y
0.1
Industry
1.2
Forward
0.4
vs History
17
vs Industry
20
Median 3Y
3
Median 5Y
2.8
Industry
9.4
Forward
7.1
vs History
12
vs Industry
10
Median 3Y
5.6
Median 5Y
1.9
Industry
4.7
vs History
36
vs Industry
34
Median 3Y
2.8
Median 5Y
2.8
Industry
9.7
vs History
14
vs Industry
29
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
vs History
12
vs Industry
63
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
Forward
0.7
vs History
12
vs Industry
51
Median 3Y
1
Median 5Y
0.8
Industry
4.3
vs History
14
vs Industry
16
Median 3Y
3
Median 5Y
2.7
Industry
5.8
Forward
7.8
vs History
14
vs Industry
13
Median 3Y
5
Median 5Y
4.6
Industry
8.3
Forward
12
vs History
26
vs Industry
11
Median 3Y
10.7
Median 5Y
3.7
Industry
6.3
vs History
3
vs Industry
6
Median 3Y
9.3
Median 5Y
8.4
Industry
10.4
vs History
14
vs Industry
36
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Iwatani 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
Iwatani Corp
TSE:8088
403B JPY 0.5 8 7.7 12.2
CA
Enbridge Inc
TSX:ENB
130.1B CAD 2.7 20.7 15.3 23.6
US
Enterprise Products Partners LP
NYSE:EPD
66.7B USD 1.2 11.5 10.3 13.9
US
Williams Companies Inc
NYSE:WMB
65.5B USD 6.2 22.6 15.4 24.6
US
Energy Transfer LP
NYSE:ET
64.5B USD 0.8 14 8.9 13.6
US
Kinder Morgan Inc
NYSE:KMI
59.9B USD 3.9 23.5 13.6 20.9
US
ONEOK Inc
NYSE:OKE
58.7B USD 2.9 21 15.2 18.7
US
MPLX LP
NYSE:MPLX
48.6B USD 4.1 11.3 10 12.3
CA
TC Energy Corp
TSX:TRP
68.6B CAD 4.1 13.5 13.4 19
US
Cheniere Energy Inc
NYSE:LNG
47B USD 2.9 12.9 8.4 9.9
US
Targa Resources Corp
NYSE:TRGP
38.8B USD 2.4 31.5 13 19.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I
Iwatani Corp
TSE:8088
Average EV/EBITDA: 11.9
7.7
9%
0.8
CA
Enbridge Inc
TSX:ENB
15.3
51%
0.3
US
Enterprise Products Partners LP
NYSE:EPD
10.3
24%
0.4
US
Williams Companies Inc
NYSE:WMB
15.4
28%
0.6
US
Energy Transfer LP
NYSE:ET
8.9
37%
0.2
US
Kinder Morgan Inc
NYSE:KMI
13.6
33%
0.4
US
ONEOK Inc
NYSE:OKE
15.2
80%
0.2
US
MPLX LP
NYSE:MPLX
10
20%
0.5
CA
TC Energy Corp
TSX:TRP
13.4
22%
0.6
US
Cheniere Energy Inc
NYSE:LNG
8.4
-56%
N/A
US
Targa Resources Corp
NYSE:TRGP
13
30%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I
Iwatani Corp
TSE:8088
Average EV/EBIT: 17.1
12.2
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.6
55%
0.4
US
Enterprise Products Partners LP
NYSE:EPD
13.9
27%
0.5
US
Williams Companies Inc
NYSE:WMB
24.6
28%
0.9
US
Energy Transfer LP
NYSE:ET
13.6
42%
0.3
US
Kinder Morgan Inc
NYSE:KMI
20.9
26%
0.8
US
ONEOK Inc
NYSE:OKE
18.7
49%
0.4
US
MPLX LP
NYSE:MPLX
12.3
19%
0.6
CA
TC Energy Corp
TSX:TRP
19
25%
0.8
US
Cheniere Energy Inc
NYSE:LNG
9.9
-62%
N/A
US
Targa Resources Corp
NYSE:TRGP
19.9
-8%
N/A

See Also

Discover More
Back to Top