M3 Inc
TSE:2413

Watchlist Manager
M3 Inc Logo
M3 Inc
TSE:2413
Watchlist
Price: 1 375.5 JPY 0.73% Market Closed
Market Cap: 934.1B JPY
Have any thoughts about
M3 Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one M3 Inc stock under the Base Case scenario is 1 600.6 JPY. Compared to the current market price of 1 375.5 JPY, M3 Inc is Undervalued by 14%.

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
1 600.6 JPY
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
98
vs Industry
30
Median 3Y
9.2
Median 5Y
13.6
Industry
2.3
Forward
3.4
More Details
23.9
P/E
P/E
Price to Earnings
23.9
vs History
93
vs Industry
25
Median 3Y
42.6
Median 5Y
51.4
Industry
23.1
Forward
20.7
More Details
17
P/OCF
P/OCF
Price to OCF
17
vs History
96
vs Industry
22
Median 3Y
36.5
Median 5Y
55.4
Industry
14.2
More Details
18.9
P/FCFE
P/FCFE
Price to FCFE
18.9
vs History
90
vs Industry
28
Median 3Y
46.6
Median 5Y
64.5
Industry
20.1
More Details
2.7
P/B
P/B
Price to Book Value
2.7
vs History
98
vs Industry
27
Median 3Y
6.9
Median 5Y
11
Industry
2.2
More Details
3.1
EV/S
EV/S
Enterprise Value to Sales
3.1
vs History
98
vs Industry
32
Median 3Y
8.4
Median 5Y
13.1
Industry
2.4
Forward
2.9
More Details
5.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.5
vs History
98
vs Industry
36
Median 3Y
14.3
Median 5Y
22.2
Industry
5
More Details
11.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.8
vs History
96
vs Industry
29
Median 3Y
24.8
Median 5Y
33.4
Industry
12.7
Forward
10.3
More Details
13.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.8
vs History
95
vs Industry
32
Median 3Y
26.6
Median 5Y
36.6
Industry
17.1
More Details
14.2
EV/OCF
EV/OCF
Enterprise Value to OCF
14.2
vs History
96
vs Industry
27
Median 3Y
32.7
Median 5Y
52.9
Industry
14
More Details
15.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.8
vs History
98
vs Industry
25
Median 3Y
39
Median 5Y
57
Industry
18
More Details
2.6
EV/IC
EV/IC
Enterprise Value to IC
2.6
vs History
98
vs Industry
24
Median 3Y
9.5
Median 5Y
14.3
Industry
1.9
More Details

Multiples Across Competitors

Competitors Multiples
M3 Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
M3 Inc
TSE:2413
934B JPY 3.8 23.9 11.8 13.8
US
Veeva Systems Inc
NYSE:VEEV
36.1B USD 13.6 54.1 45.9 48.6
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26.7B AUD 160.4 322.2 225.5 225.5
US
Doximity Inc
NYSE:DOCS
10.7B USD 20.7 61.5 46.8 49.2
US
Waystar Holding Corp
NASDAQ:WAY
6.3B USD 7 -119.8 24.7 68.8
US
Inspire Medical Systems Inc
NYSE:INSP
5.5B USD 7.1 163.2 277.3 377.8
SE
Sectra AB
STO:SECT B
53.5B SEK 29.5 119.5 -71.4 -71.4
US
Vocera Communications Inc
F:V00
2.4B EUR 10.7 -294.8 239.5 3 835.2
CN
Winning Health Technology Group Co Ltd
SZSE:300253
16.2B CNY 5.1 45.1 32.4 32.4
US
Omnicell Inc
NASDAQ:OMCL
2.1B USD 1.9 -117 23.4 -67.7
P/E Multiple
Earnings Growth P/E to Growth
JP
M3 Inc
TSE:2413
Average P/E: 105.3
23.9
33%
0.7
US
Veeva Systems Inc
NYSE:VEEV
54.1
142%
0.4
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
322.2
131%
2.5
US
Doximity Inc
NYSE:DOCS
61.5
78%
0.8
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -119.8 N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
163.2
N/A N/A
SE
Sectra AB
STO:SECT B
119.5
81%
1.5
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -294.8 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
45.1
142%
0.3
US
Omnicell Inc
NASDAQ:OMCL
Negative Multiple: -117 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M3 Inc
TSE:2413
Average EV/EBITDA: 94.9
11.8
24%
0.5
US
Veeva Systems Inc
NYSE:VEEV
45.9
221%
0.2
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
225.5
130%
1.7
US
Doximity Inc
NYSE:DOCS
46.8
92%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
24.7
N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
277.3
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
239.5
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
32.4
143%
0.2
US
Omnicell Inc
NASDAQ:OMCL
23.4
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M3 Inc
TSE:2413
Average EV/EBIT: 521.6
13.8
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
48.6
239%
0.2
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
225.5
122%
1.8
US
Doximity Inc
NYSE:DOCS
49.2
102%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
68.8
N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
377.8
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
3 835.2
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
32.4
123%
0.3
US
Omnicell Inc
NASDAQ:OMCL
Negative Multiple: -67.7 N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.