C

CUC Inc
TSE:9158

Watchlist Manager
CUC Inc
TSE:9158
Watchlist
Price: 1 688 JPY -2.31% Market Closed
Market Cap: 49.5B JPY
Have any thoughts about
CUC Inc?
Write Note

Relative Value

The Relative Value of one CUC Inc stock under the Base Case scenario is 3 211.07 JPY. Compared to the current market price of 1 688 JPY, CUC Inc is Undervalued by 47%.

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
3 211.07 JPY
Undervaluation 47%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
43
vs Industry
60
Median 3Y
1.5
Median 5Y
1.5
Industry
2.4
Forward
1.1
vs History
43
vs Industry
31
Median 3Y
18.1
Median 5Y
18.1
Industry
23.1
Forward
18.3
vs History
31
vs Industry
33
Median 3Y
12.6
Median 5Y
12.6
Industry
14.6
vs History
6
vs Industry
4
Median 3Y
125.9
Median 5Y
125.9
Industry
20.3
vs History
43
vs Industry
49
Median 3Y
1.9
Median 5Y
1.9
Industry
2.2
vs History
43
vs Industry
50
Median 3Y
2
Median 5Y
2
Industry
2.4
Forward
1.5
vs History
43
vs Industry
52
Median 3Y
4.1
Median 5Y
4.1
Industry
5
vs History
43
vs Industry
31
Median 3Y
11.7
Median 5Y
11.7
Industry
12.8
Forward
8.4
vs History
43
vs Industry
27
Median 3Y
17
Median 5Y
17
Industry
17.4
vs History
6
vs Industry
27
Median 3Y
15.5
Median 5Y
15.5
Industry
14.4
vs History
vs Industry
Median 3Y
-78.2
Median 5Y
-78.2
Industry
18.1
vs History
43
vs Industry
54
Median 3Y
1.3
Median 5Y
1.3
Industry
1.9

Multiples Across Competitors

Competitors Multiples
CUC 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
CUC Inc
TSE:9158
49.5B JPY 1.4 16.1 10.8 15.4
US
Cigna Corp
NYSE:CI
91.8B USD 0.4 30.2 9.1 11.7
US
Cigna Group
XMUN:CGN
87.7B EUR 0.4 30.1 9.1 11.7
US
CVS Health Corp
NYSE:CVS
73B USD 0.2 14.5 11.1 11.1
DE
Fresenius Medical Care AG
XMUN:FME
24.9B EUR 1.3 46.9 10.9 25.1
US
Laboratory Corporation of America Holdings
NYSE:LH
20.1B USD 1.6 46.1 13.7 21.1
DE
Fresenius SE & Co KGaA
XETRA:FRE
18.8B EUR 0.9 -49 9.3 18.9
US
Quest Diagnostics Inc
NYSE:DGX
18.3B USD 1.9 21.9 13 17.6
US
DaVita Inc
NYSE:DVA
13.7B USD 1.1 16.5 8.3 11.6
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
12.4B EUR 0.6 23.4 6.9 15.9
AU
Sonic Healthcare Ltd
ASX:SHL
13.4B AUD 1.5 26.3 19.6 19.6

See Also

Discover More
Back to Top