Fast Retailing Co., Ltd.

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 23.1
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 6.9

Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 7.6 17.4 1.9
Fast Retailing Co., Ltd. 28.4 50.2 6.6
Mediana / Fast Retailing Co., Ltd. 0.3 0.3 0.3


Pozostałe spółki z branży Apparel - Retail
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Topsports International Holdings Limited 6110.HK 2,417 7.2 13.4 1.9 HKSE
The Cato Corporation CATO 62 2.1 -2.3 0.4 New York Stock Exchange
I.C.C. International Public Company Limited ICC.BK 417 14.4 8.9 0.5 Thailand
GoPro, Inc. 0R1C.L 126 -0.4 -0.9 1.1 London Stock Exchange
AOKI Holdings Inc. 8214.T 951 5.5 14.7 1.0 Tokyo
Honeys Holdings Co., Ltd. 2792.T 281 7.6 10.2 0.9 Tokyo
Duluth Holdings Inc. DLTH 79 14.4 -1.4 0.4 NASDAQ Global Select
Aoyama Trading Co., Ltd. 8219.T 748 4.9 11.7 0.6 Tokyo
Forus S.A. FORUS.SN 560 6.0 17.9 2.2 Santiago
Victoria's Secret & Co. VSCO 1,552 -2.3 9.1 2.4 New York Stock Exchange
New Wave Group AB (publ) 0KIZ.L 1,694 10.2 17.9 2.3 London Stock Exchange
PVH Corp. 0KEQ.L 3,521 0.0 9.4 0.8 London Stock Exchange
Trent Limited TRENT.NS 22,372 67.1 123.3 34.9 National Stock Exchange of India
Mac House Co.,Ltd. 7603.T 76 -10.0 -5.0 6.0 Tokyo
Destination XL Group, Inc. DXLG 64 -10.5 -24.0 0.5 NASDAQ Global Market
Fiskars Oyj Abp 0L9Q.L 1,393 5.7 105.9 1.7 London Stock Exchange
Abercrombie & Fitch Co. ANF 4,246 4.1 8.4 3.7 New York Stock Exchange
Designer Brands Inc. DBI 154 -13.9 -5.3 0.6 New York Stock Exchange
Yondoshi Holdings Inc. 8008.T 253 6.8 27.1 1.0 Tokyo
Wittchen S.A. WTN.WA 95 3.6 10.3 1.8 Warsaw Stock Exchange
EEKA Fashion Holdings Limited 3709.HK 651 6.1 10.0 1.0 HKSE
Genesco Inc. GCO 257 -5.0 -15.8 0.5 New York Stock Exchange
Ningbo Peacebird Fashion Co.,Ltd. 603877.SS 961 10.7 31.4 1.5 Shanghai
Citi Trends, Inc. CTRN 251 -6.2 -6.2 2.2 NASDAQ Global Select
The Buckle, Inc. BKE 2,420 9.0 12.2 5.3 New York Stock Exchange
LGI Homes, Inc. 0JSI.L 1,292 -1.4 7.1 0.6 London Stock Exchange
The Gap, Inc. 0ITS.L 8,487 nan nan nan London Stock Exchange
ABC-Mart,Inc. 2670.T 4,950 13.6 16.1 2.0 Tokyo
Symphony Holdings Limited 1223.HK 299 17.0 -16.6 1.0 HKSE
Turtle Beach Corporation 0ZNF.L 267 4.9 17.1 2.3 London Stock Exchange
Urban Outfitters, Inc. URBN 6,463 8.1 14.7 2.7 NASDAQ Global Select
SMCP S.A. SMCP.PA 347 -1.4 -16.9 0.3 Paris
Zumiez Inc. ZUMZ 239 5.3 330.3 0.8 NASDAQ Global Select
Fast Retailing Co., Ltd. 9983.T 90,583 18.1 32.6 6.1 Tokyo
American Eagle Outfitters, Inc. AEO 1,714 0.1 9.0 1.2 New York Stock Exchange
Boozt AB (publ) BOOZT.ST 550 6.3 16.1 2.0 Stockholm Stock Exchange
CCC S.A. CCC.WA 4,108 5.8 14.0 6.1 Warsaw Stock Exchange
Amagasa Co., Ltd. 3070.T 78 -29.0 -13.2 33.3 Tokyo
Japan Craft Holdings Co., Ltd. 7135.T 54 -17.1 -13.2 2.1 Tokyo
Guess', Inc. GES 679 -5.8 46.2 1.4 New York Stock Exchange
Boozt AB (publ) 0RPY.L 552 6.3 16.1 2.0 London Stock Exchange
Ralph Lauren Corporation 0KTS.L 17,492 14.6 24.1 6.9 London Stock Exchange
Forbo Holding AG 0QKD.L 1,610 8.3 13.5 2.1 London Stock Exchange
PulteGroup, Inc. 0KS6.L 22,835 5.6 7.9 1.9 London Stock Exchange
Marimekko Oyj 0JX9.L 648 14.4 23.4 7.0 London Stock Exchange
The TJX Companies, Inc. 0LCE.L 138,103 16.9 29.0 16.5 London Stock Exchange
Polaris Inc. 0KJQ.L 2,742 2.0 69.4 2.3 London Stock Exchange
Under Armour, Inc. 0R2I.L 2,859 26.2 -22.5 1.5 London Stock Exchange
Premier Investments Limited PMV.AX 2,125 8.4 16.3 4.1 Australian Securities Exchange
Hermès International Société en commandite par actions HMI.DE 298,747 38.2 55.5 14.7 Frankfurt Stock Exchange
The Buckle, Inc. 0HQ7.L 2,439 9.0 12.2 5.3 London Stock Exchange
Hasbro, Inc. 0J3K.L 10,686 8.5 24.9 8.9 London Stock Exchange
Gfoot Co.,Ltd. 2686.T 83 -28.4 -11.6 13.6 Tokyo
Skechers U.S.A., Inc. 0L73.L 9,443 7.6 14.9 1.9 London Stock Exchange
Bijou Brigitte modische Accessoires Aktiengesellschaft 0N2Q.L 345 3.5 12.4 1.3 London Stock Exchange
Sonos, Inc. 0ZFN.L 1,289 -547.2 -18.3 3.3 London Stock Exchange
V.F. Corporation 0R30.L 4,899 -0.2 -25.6 3.3 London Stock Exchange
Stitch Fix, Inc. 0L9X.L 511 -12.5 -7.1 2.6 London Stock Exchange
Allbirds, Inc. BIRD 99 -1.1 -1.1 1.2 NASDAQ Global Select
Lennar Corporation 0JU0.L 29,819 5.9 8.1 1.3 London Stock Exchange
Whirlpool Corporation 0LWH.L 5,988 -0.7 1,006.8 2.3 London Stock Exchange
Tapestry, Inc. 0LD5.L 20,158 12.2 23.7 13.6 London Stock Exchange
On Holding AG ONON 17,021 39.7 68.1 9.7 New York Stock Exchange
Torrid Holdings Inc. CURV 320 -0.8 31.6 -1.7 New York Stock Exchange
WA, Inc. 7683.T 177 15.1 26.2 2.4 Tokyo
Carter's, Inc. CRI 1,203 1.4 7.1 1.4 New York Stock Exchange
Aritzia Inc. ATZ.TO 5,254 12.5 41.7 7.9 Toronto Stock Exchange
Hanesbrands Inc. 0J2X.L 1,651 -2.3 -6.3 47.7 London Stock Exchange
Vedant Fashions Limited MANYAVAR.NS 2,258 26.8 49.8 10.8 National Stock Exchange of India
ENM Holdings Limited 0128.HK 58 -48.5 -57.5 0.4 HKSE
Padini Holdings Berhad 7052.KL 476 5.1 11.6 1.7 Kuala Lumpur
Carnival Industrial Corporation 1417.TW 52 -15.6 -8.8 0.6 Taiwan
Vuzix Corporation 0LRL.L 189 -5.1 -2.6 5.6 London Stock Exchange
iRobot Corporation 0R38.L 119 0.3 -0.5 -154.8 London Stock Exchange
Mavi Giyim Sanayi ve Ticaret A.S. MAVI.IS 871 5.1 7.3 1.5 Istanbul Stock Exchange
Digital Brands Group, Inc. DBGI 52 -4.2 -0.1 0.3 NASDAQ Capital Market
The Gap, Inc. GAP 8,558 3.1 9.8 2.6 New York Stock Exchange
Mattel, Inc. 0JZH.L 6,407 5.6 12.4 3.1 London Stock Exchange
Fawaz Abdulaziz Al Hokair & Company 4240.SR 960 0.6 -72.2 -3.6 Saudi
TOKYO BASE Co.,Ltd. 3415.T 124 12.2 33.7 3.6 Tokyo
Trent Limited TRENT.BO 22,378 67.1 123.3 34.9 Bombay Stock Exchange
Leggett & Platt, Incorporated 0JTT.L 1,372 1.1 -2.7 1.9 London Stock Exchange
GoPro, Inc. 5G5.DE 142 -1.6 -0.3 0.7 Frankfurt Stock Exchange
Fast Retailing Co., Ltd. 6288.HK 89,891 28.4 50.2 6.6 HKSE
Leifheit Aktiengesellschaft 0F2Z.L 179 9.3 19.4 1.6 London Stock Exchange
ANAP Inc. 3189.T 174 116.2 39.9 9.5 Tokyo
Lululemon Athletica Inc. LULU 27,301 9.3 15.8 6.7 NASDAQ Global Select
Hallenstein Glasson Holdings Limited HLG.NZ 312 6.1 15.0 4.7 NZSE
Shinsegae International Co., Ltd. 031430.KS 315 0.5 17.9 0.5 KSE
Marisa Lojas S.A. AMAR3.SA 120 0.8 -2.1 2.3 São Paulo
Morito Co., Ltd. 9837.T 246 8.7 13.9 0.9 Tokyo
Reitmans (Canada) Limited RET.V 67 0.5 27.8 0.4 Toronto Stock Exchange Ventures
Newell Brands Inc. 0K7J.L 2,427 -9.0 -10.0 0.9 London Stock Exchange
Mohawk Industries, Inc. 0K2F.L 7,035 5.7 14.6 0.9 London Stock Exchange
Global Fashion Group S.A. GFG.DE 80 -4.5 -0.7 0.3 Frankfurt Stock Exchange
Stitch Fix, Inc. SFIX 523 -12.7 -9.1 2.6 NASDAQ Global Select
NEXT plc NXT.L 19,194 9.0 19.7 8.9 London Stock Exchange
Guararapes Confecções S.A. GUAR3.SA 721 1.1 12.3 0.7 São Paulo
Toll Brothers, Inc. 0LFS.L 11,915 5.3 8.8 1.5 London Stock Exchange
Accent Group Limited AX1.AX 596 2.2 13.2 1.9 Australian Securities Exchange
Lulu's Fashion Lounge Holdings, Inc. LVLU 201 -3.6 -3.4 29.9 NASDAQ Global Market
Lululemon Athletica Inc. 0JVT.L 29,592 9.3 15.8 6.7 London Stock Exchange
Workman Co.,Ltd. 7564.T 3,670 23.0 32.1 4.0 Tokyo
Burlington Stores, Inc. BURL 15,794 11.1 30.0 11.7 New York Stock Exchange
Boot Barn Holdings, Inc. BOOT 5,263 19.7 28.9 4.6 New York Stock Exchange
The Children's Place, Inc. PLCE 112 -16.2 -2.0 77.0 NASDAQ Global Select
Chiyoda Co., Ltd. 8185.T 260 20.1 14.4 0.8 Tokyo
Track & Field Co S.A. TFCO4.SA 397 9.6 108.3 28.2 São Paulo
Duni AB (publ) 0HR3.L 490 5.0 19.4 1.4 London Stock Exchange
Xtep International Holdings Limited 1368.HK 1,824 7.1 11.3 1.4 HKSE
Credo Brands Marketing L MUFTI.NS 130 5.0 17.9 2.9 National Stock Exchange of India
Van de Velde NV 0IWV.L 497 6.5 13.4 2.6 London Stock Exchange
V2 Retail Limited V2RETAIL.NS 776 21.8 91.9 19.1 National Stock Exchange of India
Roots Corporation ROOT.TO 89 -2.7 -3.7 0.8 Toronto Stock Exchange
Ross Stores, Inc. ROST 43,052 13.8 20.5 7.3 NASDAQ Global Select
Industria de Diseño Textil, S.A. ITX.WA 162,861 12.5 23.7 7.7 Warsaw Stock Exchange
Sankyo Seiko Co., Ltd. 8018.T 159 7.6 11.2 0.5 Tokyo
Foot Locker, Inc. FL 2,400 5.5 -6.6 0.9 New York Stock Exchange
Konaka Co.,Ltd. 7494.T 56 3.6 -3.8 0.5 Tokyo
RIGHT ON Co., Ltd. 7445.T 77 -0.9 -1.0 15.8 Tokyo
Sai Silks (Kalamandir) Limited KALAMANDIR.NS 273 10.1 26.6 2.0 National Stock Exchange of India
Boozt AB (publ) BOOZT-DKK.CO 551 6.3 16.1 2.0 Copenhagen
RVRC Holding AB (publ) RVRC.ST 527 13.6 17.2 4.1 Stockholm Stock Exchange
Industria de Diseño Textil, S.A. ITX.MC 157,983 12.3 23.0 7.5 Madrid Stock Exchange
V2 Retail Limited V2RETAIL.BO 775 21.8 91.9 19.1 Bombay Stock Exchange
United Arrows Ltd. 7606.T 408 6.9 14.0 1.6 Tokyo
Universal Store Holdings Limited UNI.AX 406 10.3 24.7 4.1 Australian Securities Exchange
Metro Brands Limited METROBRAND.BO 3,762 37.5 91.3 18.7 Bombay Stock Exchange
Haruyama Holdings Inc. 7416.T 78 12.5 17.3 0.5 Tokyo
D.R. Horton, Inc. 0I6K.L 42,111 6.8 10.0 1.8 London Stock Exchange
J.Jill, Inc. JILL 181 -0.2 6.9 2.1 New York Stock Exchange
Giordano International Limited 0709.HK 292 5.6 10.6 1.1 HKSE
Reitmans (Canada) Limited RET-A.V 74 0.5 27.8 0.4 Toronto Stock Exchange Ventures
Step One Clothing Limited STP.AX 90 8.8 10.3 2.5 Australian Securities Exchange
PAL GROUP Holdings CO., LTD. 2726.T 2,576 17.5 32.1 5.4 Tokyo
Baroque Japan Limited 3548.T 196 -52.6 -11.2 1.9 Tokyo
Damartex ALDAR.PA 56 -0.5 -2.1 0.6 Paris
The TJX Companies, Inc. TJX 138,170 16.9 29.0 16.5 New York Stock Exchange
SHIMAMURA Co., Ltd. 8227.T 5,367 14.7 18.9 1.6 Tokyo
SA Catana Group 0OGG.L 118 2.6 3.4 1.1 London Stock Exchange
Shoe Carnival, Inc. SCVL 589 2.5 8.9 0.9 NASDAQ Global Select
Go Fashion (India) Limited GOCOLORS.BO 570 16.1 52.1 7.0 Bombay Stock Exchange
Sai Silks (Kalamandir) Limited KALAMANDIR.BO 273 10.1 26.6 2.0 Bombay Stock Exchange
LULULEMON CDR (CAD HEDGED) LULU.NE 26,975 8.9 15.7 6.6 Cboe CA