Marui Group Valuation
Is MUI undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
1/6Valuation Score 1/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of MUI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: MUI (€15) is trading above our estimate of fair value (€13.96)
Significantly Below Fair Value: MUI is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for MUI?
Key metric: As MUI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is MUI's PE Ratio? | |
|---|---|
| PE Ratio | 17.9x |
| Earnings | JP¥25.34b |
| Market Cap | JP¥453.19b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 4.4x |
| Enterprise Value/EBITDA | 18.9x |
| PEG Ratio | 2.2x |
Price to Earnings Ratio vs Peers
How does MUI's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 18.5x | ||
OT8 Eleving Group | 9.3x | 29.7% | €190.9m |
E4I Multitude | 9.4x | 19.8% | €103.4m |
FTK flatexDEGIRO | 12.6x | 8.5% | €1.5b |
HYQ Hypoport | 42.6x | 30.4% | €1.3b |
MUI Marui Group | 17.9x | 8.0% | €453.2b |
Price-To-Earnings vs Peers: MUI is good value based on its Price-To-Earnings Ratio (17.9x) compared to the peer average (18.7x).
Price to Earnings Ratio vs Industry
How does MUI's PE Ratio compare vs other companies in the European Consumer Finance Industry?
| 1 Company | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 1 Company | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: MUI is expensive based on its Price-To-Earnings Ratio (17.9x) compared to the European Consumer Finance industry average (9.1x).
Price to Earnings Ratio vs Fair Ratio
What is MUI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 17.9x |
| Fair PE Ratio | 14.4x |
Price-To-Earnings vs Fair Ratio: MUI is expensive based on its Price-To-Earnings Ratio (17.9x) compared to the estimated Fair Price-To-Earnings Ratio (14.4x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €15.00 | €16.47 +9.8% | 5.6% | €17.69 | €15.25 | n/a | 8 |
| Nov ’25 | €14.30 | €16.62 +16.2% | 6.7% | €18.46 | €15.39 | n/a | 8 |
| Oct ’25 | €14.70 | €16.52 +12.4% | 6.6% | €18.44 | €15.37 | n/a | 8 |
| Sep ’25 | €15.30 | €16.59 +8.4% | 7.0% | €18.69 | €15.58 | n/a | 8 |
| Aug ’25 | €14.40 | €15.36 +6.6% | 7.0% | €17.30 | €14.42 | n/a | 8 |
| Jul ’25 | €13.20 | €15.36 +16.3% | 7.0% | €17.30 | €14.42 | n/a | 8 |
| Jun ’25 | €13.70 | €15.66 +14.3% | 6.3% | €17.72 | €14.77 | n/a | 7 |
| May ’25 | €14.40 | €16.04 +11.4% | 4.8% | €17.39 | €15.26 | n/a | 7 |
| Apr ’25 | €14.70 | €16.23 +10.4% | 4.3% | €17.50 | €15.35 | n/a | 7 |
| Mar ’25 | €15.00 | €16.23 +8.2% | 4.3% | €17.50 | €15.35 | n/a | 7 |
| Feb ’25 | €15.40 | €16.42 +6.6% | 4.3% | €17.80 | €15.61 | n/a | 7 |
| Jan ’25 | €15.00 | €16.98 +13.2% | 4.8% | €18.21 | €15.98 | n/a | 7 |
| Dec ’24 | €14.60 | €16.38 +12.2% | 5.1% | €17.43 | €15.29 | n/a | 7 |
| Nov ’24 | €14.90 | €17.13 +15.0% | 6.3% | €19.03 | €15.86 | €14.30 | 7 |
| Oct ’24 | €15.20 | €17.13 +12.7% | 6.3% | €19.03 | €15.86 | €14.70 | 7 |
| Sep ’24 | €16.10 | €17.29 +7.4% | 6.5% | €19.06 | €15.88 | €15.30 | 7 |
| Aug ’24 | €16.20 | €17.14 +5.8% | 10.4% | €19.30 | €13.51 | €14.40 | 7 |
| Jul ’24 | €15.60 | €16.84 +8.0% | 10.3% | €19.17 | €13.42 | €13.20 | 7 |
| Jun ’24 | €15.90 | €17.04 +7.2% | 10.4% | €20.27 | €14.19 | €13.70 | 7 |
| May ’24 | €14.20 | €16.94 +19.3% | 7.5% | €18.32 | €14.52 | €14.40 | 7 |
| Apr ’24 | €13.70 | €16.94 +23.6% | 7.5% | €18.32 | €14.52 | €14.70 | 7 |
| Mar ’24 | €13.90 | €17.76 +27.8% | 12.4% | €21.35 | €14.46 | €15.00 | 7 |
| Feb ’24 | €15.00 | €18.86 +25.7% | 11.7% | €21.59 | €14.63 | €15.40 | 7 |
| Jan ’24 | €15.10 | €18.86 +24.9% | 11.7% | €21.59 | €14.63 | €15.00 | 7 |
| Dec ’23 | €16.00 | €18.86 +17.9% | 11.7% | €21.59 | €14.63 | €14.60 | 7 |
| Nov ’23 | €16.30 | €18.90 +15.9% | 10.8% | €21.53 | €14.58 | €14.90 | 7 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Yeahka
HK$4.2b
An investment holding company, provides payment and business services to merchants and consumers in the People’s Republic of China.
4YE
HK$1.18
7D
-5.6%
1Y
-25.8%
ORIX
JP¥3.8t
Provides diversified financial services in Japan, the United States, Asia, Europe, Australasia, and the Middle East.
OIX
JP¥20.60
7D
2.0%
1Y
24.1%
Exor
€20.0b
Engages in the luxury goods, automotive, agricultural and construction equipment, commercial vehicles, and professional football businesses worldwide.
EYX
€93.90
7D
0.5%
1Y
6.4%