Nomura Co Ltd
TSE:9716

Watchlist Manager
Nomura Co Ltd Logo
Nomura Co Ltd
TSE:9716
Watchlist
Price: 840 JPY Market Closed
Market Cap: 93.7B JPY

Relative Value

The Relative Value of one Nomura Co Ltd stock under the Base Case scenario is 832.46 JPY. Compared to the current market price of 840 JPY, Nomura Co Ltd is Overvalued by 1%.

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
832.46 JPY
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
61
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
Forward
0.6
vs History
57
vs Industry
20
Median 3Y
28.1
Median 5Y
27.8
Industry
18.7
Forward
14.9
vs History
23
vs Industry
20
Median 3Y
17.1
Median 5Y
15.8
Industry
12.5
vs History
39
vs Industry
23
Median 3Y
18.6
Median 5Y
18.4
Industry
17
vs History
77
vs Industry
49
Median 3Y
2
Median 5Y
2
Industry
2.3
vs History
76
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
Forward
0.4
vs History
66
vs Industry
43
Median 3Y
3.1
Median 5Y
3
Industry
3.1
vs History
57
vs Industry
31
Median 3Y
10.6
Median 5Y
10.2
Industry
9.8
Forward
9
vs History
49
vs Industry
32
Median 3Y
13.1
Median 5Y
12.5
Industry
12.9
vs History
28
vs Industry
33
Median 3Y
11.5
Median 5Y
10.2
Industry
11.8
vs History
41
vs Industry
32
Median 3Y
12.5
Median 5Y
11.9
Industry
13.9
vs History
74
vs Industry
35
Median 3Y
2.2
Median 5Y
2.1
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Nomura Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Nomura Co Ltd
TSE:9716
93.7B JPY 0.7 26.1 9.9 12.5
UK
Relx PLC
LSE:REL
74.3B GBP 7.9 38.4 22 28.1
CA
Thomson Reuters Corp
TSX:TRI
113.3B CAD 11.3 37.1 27.8 38.7
IE
Experian PLC
LSE:EXPN
33.2B GBP 6.1 37.4 189.6 266.9
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.3 35.7 26.4 39.5
NL
Wolters Kluwer NV
AEX:WKL
35.8B EUR 6.1 33.2 20.1 26.7
US
Verisk Analytics Inc
NASDAQ:VRSK
39.9B USD 13.9 41.7 27 33.6
US
CoStar Group Inc
NASDAQ:CSGP
33.9B USD 12.4 244.1 199.1 6 421.8
US
Equifax Inc
NYSE:EFX
31.7B USD 5.5 51.8 20.5 34
US
Leidos Holdings Inc
NYSE:LDOS
19.1B USD 1.1 15.3 10.6 12.3
CH
SGS SA
SIX:SGSN
14.9B CHF 2.2 25.7 12.2 18.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Nomura Co Ltd
TSE:9716
Average P/S: 6.9
0.7
4%
0.2
UK
Relx PLC
LSE:REL
7.9
8%
1
CA
Thomson Reuters Corp
TSX:TRI
11.3
7%
1.6
IE
Experian PLC
LSE:EXPN
6.1
8%
0.8
UK
I
IHS Markit Ltd
F:0M3
9.3
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
6.1
6%
1
US
Verisk Analytics Inc
NASDAQ:VRSK
13.9
8%
1.7
US
CoStar Group Inc
NASDAQ:CSGP
12.4
14%
0.9
US
Equifax Inc
NYSE:EFX
5.5
10%
0.6
US
Leidos Holdings Inc
NYSE:LDOS
1.1
4%
0.3
CH
SGS SA
SIX:SGSN
2.2
6%
0.4
P/E Multiple
Earnings Growth PEG
JP
Nomura Co Ltd
TSE:9716
Average P/E: 53.3
26.1
27%
1
UK
Relx PLC
LSE:REL
38.4
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
37.1
1%
37.1
IE
Experian PLC
LSE:EXPN
37.4
15%
2.5
UK
I
IHS Markit Ltd
F:0M3
35.7
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
33.2
10%
3.3
US
Verisk Analytics Inc
NASDAQ:VRSK
41.7
10%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
244.1
79%
3.1
US
Equifax Inc
NYSE:EFX
51.8
36%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
15.3
9%
1.7
CH
SGS SA
SIX:SGSN
25.7
15%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nomura Co Ltd
TSE:9716
Average EV/EBITDA: 51.4
9.9
19%
0.5
UK
Relx PLC
LSE:REL
22
10%
2.2
CA
Thomson Reuters Corp
TSX:TRI
27.8
7%
4
IE
Experian PLC
LSE:EXPN
189.6
10%
19
UK
I
IHS Markit Ltd
F:0M3
26.4
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
20.1
7%
2.9
US
Verisk Analytics Inc
NASDAQ:VRSK
27
9%
3
US
CoStar Group Inc
NASDAQ:CSGP
199.1
88%
2.3
US
Equifax Inc
NYSE:EFX
20.5
16%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
10.6
5%
2.1
CH
SGS SA
SIX:SGSN
12.2
11%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nomura Co Ltd
TSE:9716
Average EV/EBIT: 630.2
12.5
N/A N/A
UK
Relx PLC
LSE:REL
28.1
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
38.7
10%
3.9
IE
Experian PLC
LSE:EXPN
266.9
14%
19.1
UK
I
IHS Markit Ltd
F:0M3
39.5
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
26.7
9%
3
US
Verisk Analytics Inc
NASDAQ:VRSK
33.6
10%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
6 421.8
478%
13.4
US
Equifax Inc
NYSE:EFX
34
25%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
CH
SGS SA
SIX:SGSN
18.6
14%
1.3