t

toridori Inc
TSE:9337

Watchlist Manager
toridori Inc
TSE:9337
Watchlist
Price: 3 010 JPY -3.22%
Market Cap: 9.9B JPY

Relative Value

The Relative Value of one toridori Inc stock under the Base Case scenario is 2 890.01 JPY. Compared to the current market price of 3 010 JPY, toridori Inc is Overvalued by 4%.

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
2 890.01 JPY
Overvaluation 4%
Relative Value
Price
t
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
51
vs Industry
38
Median 3Y
2
Median 5Y
2
Industry
1.5
vs History
56
vs Industry
16
Median 3Y
24
Median 5Y
24
Industry
17.1
vs History
20
vs Industry
5
Median 3Y
69.3
Median 5Y
69.3
Industry
11.1
vs History
35
vs Industry
32
Median 3Y
4.7
Median 5Y
4.7
Industry
15.3
vs History
53
vs Industry
11
Median 3Y
5.6
Median 5Y
5.6
Industry
1.8
vs History
43
vs Industry
37
Median 3Y
1.9
Median 5Y
1.9
Industry
1.6
vs History
43
vs Industry
53
Median 3Y
2
Median 5Y
2
Industry
3.5
vs History
51
vs Industry
21
Median 3Y
12.9
Median 5Y
12.9
Industry
8.8
vs History
48
vs Industry
22
Median 3Y
14.7
Median 5Y
14.7
Industry
12.4
vs History
20
vs Industry
5
Median 3Y
71.6
Median 5Y
71.6
Industry
10.4
vs History
vs Industry
Median 3Y
-254.1
Median 5Y
-254.1
Industry
12.5
vs History
71
vs Industry
20
Median 3Y
3.2
Median 5Y
3.2
Industry
1.5

Multiples Across Competitors

Competitors Multiples
toridori 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
toridori Inc
TSE:9337
9.9B JPY 1.9 23.3 12.6 14.7
US
Alphabet Inc
NASDAQ:GOOGL
4.1T USD 10.5 32.7 27.8 32.1
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.4 27.1 15.8 19.2
CN
Tencent Holdings Ltd
HKEX:700
5.8T HKD 7.1 23.8 22.1 22.1
CN
Baidu Inc
NASDAQ:BIDU
52.4B USD 2.8 43.4 24.2 24.2
CN
Kuaishou Technology
HKEX:1024
354.4B HKD 2.3 18.3 14.4 14.4
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 28.7 20.1 31.3
KR
Naver Corp
KRX:035420
39.5T KRW 3.4 17.8 15.5 15.5
NL
Nebius Group NV
NASDAQ:NBIS
26.5B USD 6 070.4 9 590.2 -7 039.2 -4 017.6
US
Pinterest Inc
NYSE:PINS
18.7B USD 4.6 9.4 52.5 57.2
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 13.9 13.6 21.2
P/S Multiple
Revenue Growth P/S to Growth
JP
t
toridori Inc
TSE:9337
Average P/S: 556
1.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
10.5
14%
0.8
US
Meta Platforms Inc
NASDAQ:META
8.4
19%
0.4
CN
Tencent Holdings Ltd
HKEX:700
7.1
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.8
4%
0.7
CN
Kuaishou Technology
HKEX:1024
2.3
11%
0.2
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
6 070.4
300%
20.2
US
Pinterest Inc
NYSE:PINS
4.6
16%
0.3
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
P/E Multiple
Earnings Growth PEG
JP
t
toridori Inc
TSE:9337
Average P/E: 893.5
23.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.7
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
27.1
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
23.8
19%
1.3
CN
Baidu Inc
NASDAQ:BIDU
43.4
1%
43.4
CN
Kuaishou Technology
HKEX:1024
18.3
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28.7
11%
2.6
KR
Naver Corp
KRX:035420
17.8
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
9 590.2
N/A N/A
US
Pinterest Inc
NYSE:PINS
9.4
-7%
N/A
JP
Z Holdings Corp
TSE:4689
13.9
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
t
toridori Inc
TSE:9337
Average EV/EBITDA: 21.8
12.6
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.8
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
15.8
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
22.1
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
24.2
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
14.4
24%
0.6
JP
L
LY Corp
XMUN:YOJ
20.1
12%
1.7
KR
Naver Corp
KRX:035420
15.5
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -7 039.2 N/A N/A
US
Pinterest Inc
NYSE:PINS
52.5
109%
0.5
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
t
toridori Inc
TSE:9337
Average EV/EBIT: 25.2
14.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.1
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
19.2
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
22.1
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
24.2
1%
24.2
CN
Kuaishou Technology
HKEX:1024
14.4
30%
0.5
JP
L
LY Corp
XMUN:YOJ
31.3
N/A N/A
KR
Naver Corp
KRX:035420
15.5
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -4 017.6 N/A N/A
US
Pinterest Inc
NYSE:PINS
57.2
61%
0.9
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A