Icom Inc banner

Relative Value

The Relative Value of one Icom Inc stock under the Base Case scenario is 2 153.94 JPY. Compared to the current market price of 3 030 JPY, Icom Inc is Overvalued by 29%.

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
2 153.94 JPY
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Icom 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
Icom Inc
TSE:6820
43.5B JPY 1.2 20.9 4.5 6.2
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
309.5B USD 5.2 27.9 19.4 23
US
Arista Networks Inc
NYSE:ANET
167.8B USD 18.6 47.8 40 40.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
619.9B CNY 19.7 72.7 61.3 61.3
US
Motorola Solutions Inc
NYSE:MSI
78.4B USD 6.7 36.4 25.5 29.2
FI
Nokia Oyj
OMXH:NOKIA
40.5B EUR 2 62 18.4 41.7
US
Ciena Corp
NYSE:CIEN
47.7B USD 9.3 208.4 84 114.2
US
Ubiquiti Inc
NYSE:UI
46B USD 15.4 51.4 42.7 43.5
US
Lumentum Holdings Inc
NASDAQ:LITE
44.4B USD 21 176.1 167.2 4 193.5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
362.1B SEK 1.5 12.8 8 10.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Icom Inc
TSE:6820
Average EV/EBITDA: 33 135.5
4.5
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.4
20%
1
US
Arista Networks Inc
NYSE:ANET
40
28%
1.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
61.3
92%
0.7
US
Motorola Solutions Inc
NYSE:MSI
25.5
14%
1.8
FI
Nokia Oyj
OMXH:NOKIA
18.4
25%
0.7
US
Ciena Corp
NYSE:CIEN
84
59%
1.4
US
Ubiquiti Inc
NYSE:UI
42.7
25%
1.7
US
Lumentum Holdings Inc
NASDAQ:LITE
167.2
223%
0.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Icom Inc
TSE:6820
Average EV/EBIT: 456.4
6.2
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23
24%
1
US
Arista Networks Inc
NYSE:ANET
40.7
27%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
61.3
91%
0.7
US
Motorola Solutions Inc
NYSE:MSI
29.2
15%
1.9
FI
Nokia Oyj
OMXH:NOKIA
41.7
49%
0.9
US
Ciena Corp
NYSE:CIEN
114.2
70%
1.6
US
Ubiquiti Inc
NYSE:UI
43.5
25%
1.7
US
Lumentum Holdings Inc
NASDAQ:LITE
4 193.5
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
10.2
0%
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