NTT Data Corp
TSE:9613

Watchlist Manager
NTT Data Corp Logo
NTT Data Corp
TSE:9613
Watchlist
Price: 3 031 JPY 2.17%
Market Cap: 4.3T JPY
Have any thoughts about
NTT Data Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one NTT Data Corp stock under the Base Case scenario is 4 119.88 JPY. Compared to the current market price of 3 031 JPY, NTT Data Corp is Undervalued by 26%.

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
4 119.88 JPY
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
38
vs Industry
76
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4
Forward
0.9
More Details
30
P/E
P/E
Price to Earnings
30
vs History
9
vs Industry
27
Median 3Y
21.9
Median 5Y
22.9
Industry
23.2
Forward
29.4
More Details
10.4
P/OCF
P/OCF
Price to OCF
10.4
vs History
15
vs Industry
54
Median 3Y
9
Median 5Y
6.9
Industry
17.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
29
Median 3Y
16.5
Median 5Y
20.3
Industry
21.3
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
15
vs Industry
53
Median 3Y
1.9
Median 5Y
2
Industry
2.9
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
39
vs Industry
60
Median 3Y
1.1
Median 5Y
1.1
Industry
2.4
Forward
1.1
More Details
4.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.1
vs History
50
vs Industry
46
Median 3Y
4.2
Median 5Y
4.1
Industry
4.9
More Details
7.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.3
vs History
38
vs Industry
42
Median 3Y
7.2
Median 5Y
7
Industry
12.9
Forward
7.5
More Details
15.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.2
vs History
52
vs Industry
29
Median 3Y
15.1
Median 5Y
15.4
Industry
16.5
More Details
12.5
EV/OCF
EV/OCF
Enterprise Value to OCF
12.5
vs History
4
vs Industry
43
Median 3Y
10.5
Median 5Y
9.7
Industry
16.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
22.3
Median 5Y
18.8
Industry
19
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
58
vs Industry
72
Median 3Y
0.8
Median 5Y
0.9
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
NTT Data Corp 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
NTT Data Corp
TSE:9613
4.2T JPY 0.9 30 7.3 15.2
IE
Accenture PLC
NYSE:ACN
229.1B USD 3.5 30.3 18.1 22
US
International Business Machines Corp
NYSE:IBM
206.5B USD 3.3 32.3 17.9 27.1
IN
Tata Consultancy Services Ltd
NSE:TCS
15T INR 6.1 31.8 21.8 23.6
IN
Infosys Ltd
NSE:INFY
7.9T INR 5.1 29.5 20.7 23.7
IN
HCL Technologies Ltd
NSE:HCLTECH
5.2T INR 4.5 30.8 20.1 24.2
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
39.3B USD 2 17.5 12.9 12.9
US
Gartner Inc
NYSE:IT
38.1B USD 6.2 35.8 28.8 33.8
IN
Wipro Ltd
NSE:WIPRO
3.2T INR 3.6 27.4 16.2 20
JP
Fujitsu Ltd
TSE:6702
5.1T JPY 1.4 20.4 13.8 28.4
FR
Capgemini SE
PAR:CAP
26.7B EUR 1.2 15.8 8.8 11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
NTT Data Corp
TSE:9613
Average EV/EBITDA: 16.9
7.3
26%
0.3
IE
Accenture PLC
NYSE:ACN
18.1
28%
0.6
US
International Business Machines Corp
NYSE:IBM
17.9
36%
0.5
IN
Tata Consultancy Services Ltd
NSE:TCS
21.8
33%
0.7
IN
Infosys Ltd
NSE:INFY
20.7
34%
0.6
IN
HCL Technologies Ltd
NSE:HCLTECH
20.1
32%
0.6
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
12.9
18%
0.7
US
Gartner Inc
NYSE:IT
28.8
42%
0.7
IN
Wipro Ltd
NSE:WIPRO
16.2
24%
0.7
JP
Fujitsu Ltd
TSE:6702
13.8
27%
0.5
FR
Capgemini SE
PAR:CAP
8.8
17%
0.5

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 210,300+ 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

© 2024 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.