West Japan Railway Co
TSE:9021

Watchlist Manager
West Japan Railway Co Logo
West Japan Railway Co
TSE:9021
Watchlist
Price: 2 716 JPY -0.24%
Market Cap: 1.3T JPY
Have any thoughts about
West Japan Railway Co?
Write Note

Relative Value

The Relative Value of one West Japan Railway Co stock under the Base Case scenario is 5 382.83 JPY. Compared to the current market price of 2 716 JPY, West Japan Railway Co is Undervalued by 50%.

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
5 382.83 JPY
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
46
Median 3Y
0.8
Median 5Y
0.6
Industry
0.8
Forward
0.7
vs History
28
vs Industry
35
Median 3Y
13
Median 5Y
6.6
Industry
14.8
Forward
12.6
vs History
23
vs Industry
54
Median 3Y
4.4
Median 5Y
2.5
Industry
7.4
vs History
vs Industry
14
Median 3Y
-14
Median 5Y
-10.5
Industry
17.7
vs History
22
vs Industry
42
Median 3Y
1.1
Median 5Y
0.6
Industry
1.3
vs History
58
vs Industry
35
Median 3Y
1.6
Median 5Y
1.6
Industry
1.2
Forward
1.5
vs History
58
vs Industry
35
Median 3Y
7.6
Median 5Y
6.9
Industry
5.4
vs History
55
vs Industry
39
Median 3Y
8.5
Median 5Y
7.9
Industry
8
Forward
7.2
vs History
34
vs Industry
38
Median 3Y
14.4
Median 5Y
13.6
Industry
13.8
vs History
14
vs Industry
42
Median 3Y
8.4
Median 5Y
6.7
Industry
9.9
vs History
0
vs Industry
14
Median 3Y
39.3
Median 5Y
-5.6
Industry
17.4
vs History
20
vs Industry
54
Median 3Y
0.7
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

Competitors Multiples
West Japan Railway Co 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
West Japan Railway Co
TSE:9021
1.3T JPY 0.8 12.6 7.3 14.2
US
Union Pacific Corp
NYSE:UNP
140.7B USD 5.8 21.2 14.2 17.7
CA
Canadian Pacific Railway Ltd
TSX:CP
101.3B CAD 7 28.6 17 23.1
CA
Canadian National Railway Co
TSX:CNR
92.1B CAD 5.4 16.9 13.3 17.1
US
CSX Corp
NASDAQ:CSX
62.1B USD 4.2 17.1 11.1 14.5
US
Norfolk Southern Corp
NYSE:NSC
53.6B USD 4.4 22.2 12 15.7
CN
Beijing-Shanghai High Speed Railway Co Ltd
SSE:601816
282.9B CNY 6.7 22.2 17.3 17.3
US
Kansas City Southern
LSE:0JQ4
4.2B USD 1.4 43.3 5 6.6
HK
MTR Corp Ltd
HKEX:66
156.4B HKD 2.7 16.2 18.7 18.7
JP
East Japan Railway Co
TSE:9020
3T JPY 1.1 13.9 9.2 18.7
JP
Central Japan Railway Co
TSE:9022
2.8T JPY 1.6 6.6 7.9 10.4