Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Lebledor F&B Co., Ltd.

Lebledor F&B Co., Ltd. (7757.TWO)

Industry: Restaurants Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $250.85 — $387.99
Selected (Average) $314.33
Upside to Live 174.52%
Full Range Fair Value
Range (Low - High) $280.45 — $406.75
Selected (Average) $344.23
Upside to Live 200.63%
Live Price $114.50

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
NATH 156 Nathan's Famous, I 155 19.79 17.42 12.26 11.71 14.42 12.32
3221.T 157 Yossix Holdings Co 155 14.39 14.39 5.23 3.10 4.74 6.58
2694.T 158 Yakiniku Sakai Hol 153 - - 36.14 36.14 727.31 47.84
6082.T 159 RIDE ON EXPRESS HO 151 20.75 24.17 5.28 5.95 27.55 6.91
3075.T 160 Choushimaru Co.,Lt 148 22.28 22.28 7.15 7.15 6.77 9.13
GTIM 161 Good Times Restaur 143 15.15 15.15 11.70 11.70 11.52 83.77
3175.T 162 AP Holdings Co.,Lt 138 28.32 28.32 15.46 15.46 22.77 40.24
7757.TWO 163 Lebledor F&B Co., 137 7.93 7.93 4.03 4.03 7.92 6.82
BARBEQUE.BO 164 United Foodbrands 136 - - 5.90 4.51 284.89 19.49
NGHT.L 165 Nightcap Plc 134 - - 6.41 6.41 26.07 297.68
VARE.L 166 Various Eateries P 132 - - 7.53 7.53 - -
5OI.SI 167 Japan Foods Holdin 132 - - - - - -
3547.T 168 Kushikatsu Tanaka 130 30.55 16.73 16.53 13.17 19.14 9.09
1488.HK 169 Best Food Holding 129 - - - - 23.41 26.46
ZEN.BK 170 ZEN Corporation Gr 127 33.57 33.57 4.50 3.97 19.08 15.99
0703.HK 171 Future Bright Hold 125 3.03 4.61 3.46 3.93 6.88 8.32

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple19.7916.736.416.4119.0812.32
Full Range Median Multiple20.7517.427.157.1519.1415.99
Industry Multiple20.8719.6310.5810.0691.8944.91
Market Implied Multiple5.845.843.003.005.905.08
Company (7757.TWO) Multiple7.937.934.034.037.926.82
(*) Net Income / EBITDA / Revenue141428281416
Winsorized Enterprise ValueN/AN/A179179271203
Full Range Median Enterprise ValueN/AN/A199199271263
(-) Net Debt444444
Winsorized Equity Value270229175175267199
Full Range Median Equity Value284238195195268259
(/) Shares Outstanding111111
Winsorized Fair Value$387.99$327.93$250.85$250.85$382.83$285.52
Full Range Median Fair Value$406.75$341.47$280.45$280.45$383.92$372.30
Current Price$114.50$114.50$114.50$114.50$114.50$114.50
Upside / Downside238.86%186.40%119.08%119.08%234.35%149.37%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$271.59$229.55$175.59$175.59$267.98$199.87
Buy / Don't BuyBUYBUYBUYBUYBUYBUY