Crooz Inc
TSE:2138

Watchlist Manager
Crooz Inc Logo
Crooz Inc
TSE:2138
Watchlist
Price: 528 JPY -3.12%
Market Cap: 5.7B JPY
Have any thoughts about
Crooz Inc?
Write Note

Relative Value

The Relative Value of one Crooz Inc stock under the Base Case scenario is 426.87 JPY. Compared to the current market price of 528 JPY, Crooz Inc is Overvalued by 19%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
426.87 JPY
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
45
Median 3Y
0.6
Median 5Y
0.5
Industry
0.6
vs History
vs Industry
54
Median 3Y
23.1
Median 5Y
18.1
Industry
16.7
vs History
vs Industry
52
Median 3Y
5.9
Median 5Y
5.9
Industry
8
vs History
65
vs Industry
36
Median 3Y
3.5
Median 5Y
7.5
Industry
15.5
vs History
95
vs Industry
69
Median 3Y
0.9
Median 5Y
1.1
Industry
1.6
vs History
3
vs Industry
69
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
vs History
12
vs Industry
81
Median 3Y
0.8
Median 5Y
1
Industry
2.2
vs History
vs Industry
27
Median 3Y
3.9
Median 5Y
4.2
Industry
8.5
vs History
vs Industry
14
Median 3Y
5.2
Median 5Y
5
Industry
12.8
vs History
vs Industry
69
Median 3Y
2.6
Median 5Y
2.7
Industry
9.1
vs History
vs Industry
61
Median 3Y
3.2
Median 5Y
3.2
Industry
12.8
vs History
57
vs Industry
82
Median 3Y
0.5
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Crooz Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Crooz Inc
TSE:2138
5.7B JPY 0.4 -13.5 -9.2 -7.4
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.9 48.3 21.4 39.5
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
204.8B USD 1.6 17.4 11 11
CN
Pinduoduo Inc
NASDAQ:PDD
138.5B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
965B HKD 3 40.2 34.8 34.8
NL
Prosus NV
AEX:PRX
95.1B EUR 18.1 15 -571.5 -571.5
AR
Mercadolibre Inc
NASDAQ:MELI
88B USD 4.6 61.2 32.4 42.2
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 61 32.3 42
US
DoorDash Inc
NASDAQ:DASH
71.3B USD 7 -414.7 216.9 -272
CN
JD.Com Inc
HKEX:9618
408.5B HKD 0.3 11 6.7 6.7
P/S Multiple
Revenue Growth P/S to Growth
JP
Crooz Inc
TSE:2138
Average P/S: 4.6
0.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.9
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.6
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.1
40%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
JP
Crooz Inc
TSE:2138
Average P/E: 32.9
Negative Multiple: -13.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
48.3
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.4
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
40.2
365%
0.1
NL
Prosus NV
AEX:PRX
15
50%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
61.2
223%
0.3
UY
MercadoLibre Inc
BMV:MELIN
61
217%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -414.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
11
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Crooz Inc
TSE:2138
Average EV/EBITDA: 45.3
Negative Multiple: -9.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.4
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
34.8
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
136%
0.2
UY
MercadoLibre Inc
BMV:MELIN
32.3
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
216.9
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.7
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Crooz Inc
TSE:2138
Average EV/EBIT: 26.1
Negative Multiple: -7.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
39.5
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
34.8
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.5 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
42.2
158%
0.3
UY
MercadoLibre Inc
BMV:MELIN
42
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -272 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.7
83%
0.1

See Also

Discover More
Back to Top