Relo Group Inc
TSE:8876

Watchlist Manager
Relo Group Inc Logo
Relo Group Inc
TSE:8876
Watchlist
Price: 1 911.5 JPY 0.26% Market Closed
Market Cap: 292.5B JPY
Have any thoughts about
Relo Group Inc?
Write Note

Relative Value

The Relative Value of one Relo Group Inc stock under the Base Case scenario is 3 171.26 JPY. Compared to the current market price of 1 911.5 JPY, Relo Group Inc is Undervalued by 40%.

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
3 171.26 JPY
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
61
Median 3Y
2.2
Median 5Y
2.1
Industry
3.6
Forward
2
vs History
vs Industry
31
Median 3Y
14
Median 5Y
19.6
Industry
16.9
Forward
8.7
vs History
96
vs Industry
26
Median 3Y
15.7
Median 5Y
15.7
Industry
11
vs History
vs Industry
18
Median 3Y
-33.5
Median 5Y
5.3
Industry
13.4
vs History
87
vs Industry
3
Median 3Y
5
Median 5Y
5.5
Industry
0.8
vs History
73
vs Industry
69
Median 3Y
2.5
Median 5Y
2.1
Industry
6.6
Forward
2
vs History
95
vs Industry
72
Median 3Y
5.7
Median 5Y
6.1
Industry
11.9
vs History
98
vs Industry
59
Median 3Y
11.4
Median 5Y
13.3
Industry
15.8
Forward
8
vs History
98
vs Industry
55
Median 3Y
14.3
Median 5Y
17.4
Industry
19
vs History
98
vs Industry
43
Median 3Y
17.6
Median 5Y
17.6
Industry
18.5
vs History
96
vs Industry
33
Median 3Y
24.1
Median 5Y
24.1
Industry
20.2
vs History
47
vs Industry
12
Median 3Y
1.4
Median 5Y
1.6
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Relo Group Inc 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
Relo Group Inc
TSE:8876
287.3B JPY 2.1 -78.4 5.4 9.3
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
152.6B HKD 1.7 34.5 33.9 33.9
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.5B CAD 1.6 74.2 19.9 29.9
CA
Colliers International Group Inc
TSX:CIGI
9.6B CAD 1.5 47.2 14.3 22.5
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.8B HKD 1.2 11 5.7 5.7
P/E Multiple
Earnings Growth PEG
JP
Relo Group Inc
TSE:8876
Average P/E: 38.1
Negative Multiple: -78.4
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
34.5
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.2
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.2
83%
0.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Relo Group Inc
TSE:8876
Average EV/EBITDA: 98.5
5.4
1%
5.4
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
33.9
28%
1.2
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
19.9
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.3
16%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
16%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Relo Group Inc
TSE:8876
Average EV/EBIT: 21.2
9.3
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
33.9
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
29.9
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.5
20%
1.1
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
17%
0.3