C

CUC Inc
TSE:9158

Watchlist Manager
CUC Inc
TSE:9158
Watchlist
Price: 1 737 JPY 0.46% Market Closed
Market Cap: 52.1B JPY
Have any thoughts about
CUC Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one CUC Inc stock under the Base Case scenario is 3 192.63 JPY. Compared to the current market price of 1 737 JPY, CUC Inc is Undervalued by 46%.

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
3 192.63 JPY
Undervaluation 46%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
75
vs Industry
60
Median 3Y
1.5
Median 5Y
1.5
Industry
2.3
Forward
1.1
More Details
14.3
P/E
P/E
Price to Earnings
14.3
vs History
75
vs Industry
31
Median 3Y
17.3
Median 5Y
17.3
Industry
23.2
Forward
18.4
More Details
13.4
P/OCF
P/OCF
Price to OCF
13.4
vs History
43
vs Industry
33
Median 3Y
12.9
Median 5Y
12.9
Industry
14.3
More Details
18.9
P/FCFE
P/FCFE
Price to FCFE
18.9
vs History
62
vs Industry
4
Median 3Y
82.9
Median 5Y
82.9
Industry
20.1
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
56
vs Industry
49
Median 3Y
1.9
Median 5Y
1.9
Industry
2.2
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
75
vs Industry
50
Median 3Y
1.9
Median 5Y
1.9
Industry
2.4
Forward
1.5
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
75
vs Industry
52
Median 3Y
4
Median 5Y
4
Industry
5
More Details
9.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.3
vs History
81
vs Industry
31
Median 3Y
11.4
Median 5Y
11.4
Industry
12.8
Forward
8.6
More Details
13.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.4
vs History
81
vs Industry
27
Median 3Y
16.6
Median 5Y
16.6
Industry
17.2
More Details
17.7
EV/OCF
EV/OCF
Enterprise Value to OCF
17.7
vs History
18
vs Industry
27
Median 3Y
16.3
Median 5Y
16.3
Industry
14
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-83
Median 5Y
-83
Industry
18.2
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
62
vs Industry
54
Median 3Y
1.3
Median 5Y
1.3
Industry
1.9
More Details

Multiples Across Competitors

Competitors Multiples
CUC Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
CUC Inc
TSE:9158
50.9B JPY 1.3 14.3 9.3 13.4
US
Cigna Group
XMUN:CGN
75B EUR 0.3 25.7 8 10.4
US
Cigna Corp
NYSE:CI
77.2B USD 0.3 25.4 8 10.3
US
CVS Health Corp
NYSE:CVS
56.5B USD 0.2 11.3 9.6 9.6
DE
Fresenius Medical Care AG
XMUN:FME
25.9B EUR 1.3 39.2 10.7 23.1
DE
Fresenius SE & Co KGaA
XETRA:FRE
18.9B EUR 0.9 -49.3 9.3 19
US
Laboratory Corporation of America Holdings
NYSE:LH
19.2B USD 1.5 44.1 13.2 20.3
US
R1 RCM Inc
NASDAQ:RCM
17.7B USD 7.2 -289.7 38.3 99.1
US
Quest Diagnostics Inc
NYSE:DGX
16.9B USD 1.8 20.2 12.2 16.5
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
13B EUR 0.7 19.7 6.6 14.3
US
DaVita Inc
NYSE:DVA
12.4B USD 1 14.9 7.8 10.9
P/E Multiple
Earnings Growth PEG
JP
C
CUC Inc
TSE:9158
Average P/E: 23.9
14.3
15%
1
US
C
Cigna Group
XMUN:CGN
25.7
25%
1
US
Cigna Corp
NYSE:CI
25.4
25%
1
US
CVS Health Corp
NYSE:CVS
11.3
3%
3.8
DE
Fresenius Medical Care AG
XMUN:FME
39.2
31%
1.3
DE
Fresenius SE & Co KGaA
XETRA:FRE
Negative Multiple: -49.3 N/A N/A
US
Laboratory Corporation of America Holdings
NYSE:LH
44.1
54%
0.8
US
R1 RCM Inc
NASDAQ:RCM
Negative Multiple: -289.7
253%
N/A
US
Quest Diagnostics Inc
NYSE:DGX
20.2
12%
1.7
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
19.7
31%
0.6
US
DaVita Inc
NYSE:DVA
14.9
17%
0.9

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 212,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.