3083.T
C'sMEN Co Ltd
Price:
732
JPY
Volume:
281,600
Japan | Specialty Retail
3083.T EV/EBITDA
-142.7 %
Upside
As of 2025-07-09, the EV/EBITDA ratio of C'sMEN Co Ltd (3083.T) is -14.29. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. 3083.T's latest enterprise value is 4,788 mil JPY. 3083.T's TTM EBITDA according to its financial statements is -335 mil JPY. Dividing these 2 quantities gives us the above 3083.T EV/EBITDA ratio.
Note: valuation result may not be accurate due to the company's negative EBITDA.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 4.2x - 5.3x | 4.9x |
| Forward EV/EBITDA multiples | 2.8x - 4.5x | 4.4x |
| Fair Price | (312.27) - (330.35) | (312.27) |
| Upside | -142.7% - -145.1% | -142.7% |
732.00 JPY
Stock Price
(312.27) JPY
Fair Price
| (JPY in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (JPY mil) | EV/EBITDA | EV/EBITDA | |
| C'sMEN Co Ltd | 4,343 | N/A | N/A |
| Tabio Corp | 8,254 | 6.3x | 8.2x |
| Palemo Holdings Co Ltd | 1,747 | 4.9x | 4.7x |
| Honeys Holdings Co Ltd | 44,305 | 4.2x | 3.3x |
| Tokyo Base Co Ltd | 17,906 | 8.7x | 10.5x |
| Konaka Co Ltd | 8,689 | 33.6x | 33.6x |
| Taka-Q Co Ltd | 2,643 | 5.9x | 1.6x |
| Cox Co Ltd | 5,985 | 2.2x | 2.1x |
| Sac's Bar Holdings Inc | 24,216 | 4.2x | 4.4x |
| Mesb Bhd | 1,927 | 1.7x | 1.8x |
| Industry median | 4.9x | 4.4x | |
| (*) EBITDA | -335 | -335 | |
| Enterprise value | (1,642) | (1,475) | |
| (-) Net debt | 445 | 445 | |
| Equity value | -2,087 | -1,920 | |
| (/) Outstanding shares | 6 | 6 | |
| Fair price | -352 | -324 | |
| April 18, 2025 | -14.53 |
| April 17, 2025 | -13.83 |
| April 16, 2025 | -13.97 |
| April 15, 2025 | -12.34 |
| April 14, 2025 | -12.09 |
| April 11, 2025 | -12.29 |
| April 10, 2025 | -12.3 |
| April 09, 2025 | -12.18 |
| April 08, 2025 | -12.6 |
| April 07, 2025 | -12.04 |
| April 04, 2025 | -12.02 |
| April 03, 2025 | -12.37 |
| April 02, 2025 | -12 |
| April 01, 2025 | -11.77 |
| March 31, 2025 | -12.07 |
| March 28, 2025 | -12.27 |
| March 27, 2025 | -12.32 |
| March 26, 2025 | -12.23 |
| March 25, 2025 | -12.02 |
| March 24, 2025 | -11.74 |
| March 21, 2025 | -11.35 |
| March 19, 2025 | -11.36 |
| March 18, 2025 | -11.6 |
| March 17, 2025 | -11.7 |
| March 14, 2025 | -11.54 |
| March 13, 2025 | -11.21 |
| March 12, 2025 | -12 |
| March 11, 2025 | -12 |
| March 10, 2025 | -12.11 |
| March 07, 2025 | -12.6 |
| March 06, 2025 | -12.85 |
| March 05, 2025 | -13.14 |
| March 04, 2025 | -12.62 |
| March 03, 2025 | -12.59 |
| February 28, 2025 | -11.61 |
| February 27, 2025 | -11.53 |
| February 26, 2025 | -11.92 |
| February 25, 2025 | -12.55 |
| February 21, 2025 | -12.59 |
| February 20, 2025 | -12.52 |
| February 19, 2025 | -12.54 |
| February 18, 2025 | -12.55 |
| February 17, 2025 | -12.57 |
| February 14, 2025 | -12.96 |
| February 13, 2025 | -13.35 |
| February 12, 2025 | -13.37 |
| February 10, 2025 | -13.35 |
| February 07, 2025 | -13.33 |
| February 06, 2025 | -13.24 |
| February 05, 2025 | -13.33 |