K

Kyushu Railway Co
TSE:9142

Watchlist Manager
Kyushu Railway Co
TSE:9142
Watchlist
Price: 3 750 JPY -0.27% Market Closed
Market Cap: 589.9B JPY
Have any thoughts about
Kyushu Railway Co?
Write Note

Relative Value

The Relative Value of one Kyushu Railway Co stock under the Base Case scenario is 5 612.17 JPY. Compared to the current market price of 3 750 JPY, Kyushu Railway Co is Undervalued by 33%.

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
5 612.17 JPY
Undervaluation 33%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
30
Median 3Y
1.3
Median 5Y
1.2
Industry
0.8
Forward
1.3
vs History
25
vs Industry
32
Median 3Y
17.3
Median 5Y
14
Industry
14.8
Forward
13.5
vs History
69
vs Industry
41
Median 3Y
7.1
Median 5Y
7.1
Industry
7.4
vs History
vs Industry
0
Median 3Y
16.9
Median 5Y
5.2
Industry
17.7
vs History
6
vs Industry
38
Median 3Y
1.2
Median 5Y
1.1
Industry
1.3
vs History
6
vs Industry
26
Median 3Y
2
Median 5Y
1.9
Industry
1.2
Forward
2
vs History
53
vs Industry
42
Median 3Y
5.4
Median 5Y
5.3
Industry
5.4
vs History
63
vs Industry
25
Median 3Y
11.1
Median 5Y
11.2
Industry
8
Forward
9.4
vs History
39
vs Industry
25
Median 3Y
18.9
Median 5Y
17.3
Industry
13.8
vs History
65
vs Industry
33
Median 3Y
11.3
Median 5Y
11.1
Industry
9.9
vs History
vs Industry
Median 3Y
-19.2
Median 5Y
-14.3
Industry
17.4
vs History
6
vs Industry
37
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

Competitors Multiples
Kyushu 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
Kyushu Railway Co
TSE:9142
585.2B JPY 1.3 17.7 10.4 18.1
US
Union Pacific Corp
NYSE:UNP
138.3B USD 5.7 20.8 14 17.4
CA
Canadian Pacific Railway Ltd
TSX:CP
101.7B CAD 7 28.7 17.1 23.2
CA
Canadian National Railway Co
TSX:CNR
91.4B CAD 5.3 16.8 13.2 17
US
CSX Corp
NASDAQ:CSX
61.7B USD 4.2 17 11.1 14.4
US
Norfolk Southern Corp
NYSE:NSC
53.3B USD 4.4 22.1 12 15.6
CN
Beijing-Shanghai High Speed Railway Co Ltd
SSE:601816
281.4B CNY 6.7 22.2 17.2 17.2
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