Will Group Valuation

Is 6089 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

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 6089 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 6089 (¥965) is trading above our estimate of fair value (¥98.04)

Significantly Below Fair Value: 6089 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 6089?

Key metric: As 6089 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 6089. This is calculated by dividing 6089's market cap by their current earnings.
What is 6089's PE Ratio?
PE Ratio	11.7x
Earnings	JP¥1.88b
Market Cap	JP¥22.01b

6089 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.2x
Enterprise Value/EBITDA	4x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 6089's PE Ratio compare to its peers?

The above table shows the PE ratio for 6089 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	18.9x
4489 Payroll	22x	10.0%	JP¥24.7b
6539 Matching Service Japan	24.1x	n/a	JP¥25.9b
2462 LIKE	11.4x	n/a	JP¥27.8b
2163 ArtnerLtd	18x	n/a	JP¥19.9b
6089 Will Group	11.7x	n/a	JP¥22.0b

Price-To-Earnings vs Peers: 6089 is good value based on its Price-To-Earnings Ratio (11.7x) compared to the peer average (18.9x).

Price to Earnings Ratio vs Industry

How does 6089's PE Ratio compare vs other companies in the JP Professional Services Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
2168 Pasona Group	0.8x	-152.3%	US$485.97m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 6089 is good value based on its Price-To-Earnings Ratio (11.7x) compared to the JP Professional Services industry average (15.7x).

Price to Earnings Ratio vs Fair Ratio

What is 6089'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.

6089 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	11.7x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 6089's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.