Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 648 JPY -1.07% Market Closed
Market Cap: 57.8B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Broadleaf Co Ltd stock under the Base Case scenario is 846.42 JPY. Compared to the current market price of 648 JPY, Broadleaf Co Ltd is Undervalued by 23%.

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
846.42 JPY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.2
P/S
P/S
Price to Sales
3.2
vs History
15
vs Industry
35
Median 3Y
2.9
Median 5Y
2.6
Industry
2.2
Forward
2.9
More Details
168.4
P/E
P/E
Price to Earnings
168.4
vs History
3
vs Industry
3
Median 3Y
-19.6
Median 5Y
14.4
Industry
21
Forward
42.4
More Details
8.9
P/OCF
P/OCF
Price to OCF
8.9
vs History
82
vs Industry
48
Median 3Y
14.4
Median 5Y
11.3
Industry
15.9
More Details
243
P/FCFE
P/FCFE
Price to FCFE
243
vs History
17
vs Industry
3
Median 3Y
180.9
Median 5Y
40.6
Industry
20
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
7
vs Industry
44
Median 3Y
2
Median 5Y
1.9
Industry
2.7
More Details
3.1
EV/S
EV/S
Enterprise Value to Sales
3.1
vs History
20
vs Industry
34
Median 3Y
2.9
Median 5Y
2.6
Industry
2.2
Forward
2.8
More Details
4.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.8
vs History
23
vs Industry
40
Median 3Y
4.7
Median 5Y
4
Industry
4.4
More Details
15.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.6
vs History
46
vs Industry
25
Median 3Y
26.5
Median 5Y
15.2
Industry
11.8
Forward
11.5
More Details
83.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
83.3
vs History
3
vs Industry
6
Median 3Y
-17.3
Median 5Y
8.8
Industry
15.2
More Details
8.6
EV/OCF
EV/OCF
Enterprise Value to OCF
8.6
vs History
77
vs Industry
44
Median 3Y
13.5
Median 5Y
11.1
Industry
14.5
More Details
28.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
28.5
vs History
33
vs Industry
19
Median 3Y
-36
Median 5Y
20.7
Industry
17.1
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
17
vs Industry
49
Median 3Y
1.5
Median 5Y
1.6
Industry
2.2
More Details

Multiples Across Competitors

Competitors Multiples
Broadleaf Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Broadleaf Co Ltd
TSE:3673
57.8B JPY 3.2 168.4 15.6 83.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
271B EUR 7.9 86.8 28.3 32.7
US
Salesforce Inc
NYSE:CRM
239.1B USD 6.3 38.6 21 30.5
US
Palantir Technologies Inc
NYSE:PLTR
211.2B USD 73.7 456.9 602.3 663.5
US
Intuit Inc
NASDAQ:INTU
163.4B USD 9.5 53.8 34.3 41.1
US
Adobe Inc
NASDAQ:ADBE
151.5B USD 6.9 22.4 16.7 18.5
US
NCR Corp
LSE:0K45
109.8B USD 38.9 116.4 325.9 2 687
US
Applovin Corp
NASDAQ:APP
76.8B USD 16.3 48.7 34.3 42.5
US
Microstrategy Inc
NASDAQ:MSTR
76.1B USD 164.3 -65.3 -1 838.4 -1 319.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
70.3B USD 15.1 66.6 44.1 50.4
P/S Multiple
Revenue Growth P/S to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average P/S: 21 295.7
3.2
13%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
7.9
13%
0.6
US
Salesforce Inc
NYSE:CRM
6.3
9%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
73.7
32%
2.3
US
Intuit Inc
NASDAQ:INTU
9.5
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.9
10%
0.7
US
N
NCR Corp
LSE:0K45
38.9
-8%
N/A
US
Applovin Corp
NASDAQ:APP
16.3
21%
0.8
US
Microstrategy Inc
NASDAQ:MSTR
164.3
3%
54.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.1
13%
1.2
P/E Multiple
Earnings Growth PEG
JP
Broadleaf Co Ltd
TSE:3673
Average P/E: 117.6
168.4
150%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
86.8
50%
1.7
US
Salesforce Inc
NYSE:CRM
38.6
31%
1.2
US
Palantir Technologies Inc
NYSE:PLTR
456.9
71%
6.4
US
Intuit Inc
NASDAQ:INTU
53.8
35%
1.5
US
Adobe Inc
NASDAQ:ADBE
22.4
26%
0.9
US
N
NCR Corp
LSE:0K45
116.4
-49%
N/A
US
Applovin Corp
NASDAQ:APP
48.7
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -65.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.6
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBITDA: 124.7
15.6
40%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.3
19%
1.5
US
Salesforce Inc
NYSE:CRM
21
21%
1
US
Palantir Technologies Inc
NYSE:PLTR
602.3
105%
5.7
US
Intuit Inc
NASDAQ:INTU
34.3
29%
1.2
US
Adobe Inc
NASDAQ:ADBE
16.7
17%
1
US
N
NCR Corp
LSE:0K45
325.9
11%
29.6
US
Applovin Corp
NASDAQ:APP
34.3
38%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 838.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBIT: 405.5
83.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.7
21%
1.6
US
Salesforce Inc
NYSE:CRM
30.5
33%
0.9
US
Palantir Technologies Inc
NYSE:PLTR
663.5
108%
6.1
US
Intuit Inc
NASDAQ:INTU
41.1
35%
1.2
US
Adobe Inc
NASDAQ:ADBE
18.5
20%
0.9
US
N
NCR Corp
LSE:0K45
2 687
84%
32
US
Applovin Corp
NASDAQ:APP
42.5
40%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 319.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9

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 247,000+ 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

© 2025 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.