Tosnet Corp
TSE:4754

Watchlist Manager
Tosnet Corp Logo
Tosnet Corp
TSE:4754
Watchlist
Price: 1 500 JPY Market Closed
Market Cap: ¥7.1B

Relative Value

The Relative Value of one Tosnet Corp stock under the Base Case scenario is 970.68 JPY. Compared to the current market price of 1 500 JPY, Tosnet Corp is Overvalued by 35%.

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
970.68 JPY
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Tosnet Corp 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
Tosnet Corp
TSE:4754
7B JPY 0.6 13.6 1.1 1.5
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.2 26 9.6 14.5
UK
Verisure PLC
STO:VSURE
9.1B EUR 2.4 -35.2 9.2 46.6
SE
Securitas AB
STO:SECU B
87.8B SEK 0.6 16.7 7.6 10.6
US
Brinks Co
NYSE:BCO
4.1B USD 0.8 20.7 7.4 11
JP
Sohgo Security Services Co Ltd
TSE:2331
596.8B JPY 1 17.9 6.4 9.6
SE
Loomis AB
STO:LOOMIS
27.6B SEK 0.9 17.2 4.5 8.5
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.8 8.8 8.7 12.7
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 17.1 8.5 13.5
KR
S1 Corp
KRX:012750
3T KRW 1 16.4 5.3 9.3
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
JP
Tosnet Corp
TSE:4754
Average P/E: 17.2
13.6
N/A N/A
JP
Secom Co Ltd
TSE:9735
26
9%
2.9
UK
Verisure PLC
STO:VSURE
Negative Multiple: -35.2 N/A N/A
SE
Securitas AB
STO:SECU B
16.7
17%
1
US
Brinks Co
NYSE:BCO
20.7
39%
0.5
JP
Sohgo Security Services Co Ltd
TSE:2331
17.9
15%
1.2
SE
Loomis AB
STO:LOOMIS
17.2
23%
0.7
US
Geo Group Inc
NYSE:GEO
8.8
N/A N/A
US
CoreCivic Inc
NYSE:CXW
17.1
N/A N/A
KR
S1 Corp
KRX:012750
16.4
8%
2.1
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Tosnet Corp
TSE:4754
Average EV/EBITDA: 6.8
1.1
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.6
5%
1.9
UK
Verisure PLC
STO:VSURE
9.2
16%
0.6
SE
Securitas AB
STO:SECU B
7.6
3%
2.5
US
Brinks Co
NYSE:BCO
7.4
12%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.5
4%
1.1
US
Geo Group Inc
NYSE:GEO
8.7
N/A N/A
US
CoreCivic Inc
NYSE:CXW
8.5
N/A N/A
KR
S1 Corp
KRX:012750
5.3
1%
5.3
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Tosnet Corp
TSE:4754
Average EV/EBIT: 13.8
1.5
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.5
N/A N/A
UK
Verisure PLC
STO:VSURE
46.6
60%
0.8
SE
Securitas AB
STO:SECU B
10.6
5%
2.1
US
Brinks Co
NYSE:BCO
11
N/A N/A
JP
Sohgo Security Services Co Ltd
TSE:2331
9.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.5
6%
1.4
US
Geo Group Inc
NYSE:GEO
12.7
N/A N/A
US
CoreCivic Inc
NYSE:CXW
13.5
N/A N/A
KR
S1 Corp
KRX:012750
9.3
8%
1.2
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett