Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 740 JPY -0.54% Market Closed
Market Cap: 66B JPY

Relative Value

The Relative Value of one Broadleaf Co Ltd stock under the Base Case scenario is 801.92 JPY. Compared to the current market price of 740 JPY, Broadleaf Co Ltd is Undervalued by 8%.

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
801.92 JPY
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
35
Median 3Y
3.2
Median 5Y
2.9
Industry
2.4
Forward
3.2
vs History
19
vs Industry
3
Median 3Y
-16.6
Median 5Y
18.2
Industry
22.3
Forward
40.1
vs History
68
vs Industry
48
Median 3Y
12
Median 5Y
11.1
Industry
16
vs History
28
vs Industry
3
Median 3Y
119.2
Median 5Y
52.7
Industry
20.9
vs History
4
vs Industry
44
Median 3Y
2.3
Median 5Y
2
Industry
3
vs History
22
vs Industry
34
Median 3Y
3.2
Median 5Y
2.9
Industry
2.4
Forward
3.1
vs History
26
vs Industry
40
Median 3Y
4.9
Median 5Y
4.6
Industry
4.9
vs History
58
vs Industry
25
Median 3Y
26.5
Median 5Y
14.8
Industry
12.2
Forward
12.5
vs History
19
vs Industry
6
Median 3Y
-16.9
Median 5Y
10.7
Industry
15.9
vs History
66
vs Industry
44
Median 3Y
12
Median 5Y
10.6
Industry
14.7
vs History
34
vs Industry
19
Median 3Y
-27.6
Median 5Y
20.7
Industry
17.4
vs History
12
vs Industry
49
Median 3Y
1.7
Median 5Y
1.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Broadleaf Co Ltd 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
Broadleaf Co Ltd
TSE:3673
66.7B JPY 3.3 63.2 12.6 34.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
422.7B USD 107.6 384 475.3 489.9
DE
SAP SE
XETRA:SAP
234.3B EUR 6.4 33.1 20.3 23
US
Salesforce Inc
NYSE:CRM
214.2B USD 5.3 29.8 17.2 23.8
US
Applovin Corp
NASDAQ:APP
202.6B USD 36.2 71.6 56.8 61.8
US
Intuit Inc
NASDAQ:INTU
151.3B USD 7.7 36.7 25.5 29.5
US
NCR Corp
LSE:0K45
144.1B USD 54.4 -2 362.1 409.3 1 197.6
US
Adobe Inc
NASDAQ:ADBE
124.6B USD 5.2 17.5 13 14.3
US
Synopsys Inc
NASDAQ:SNPS
95.8B USD 13.5 72.2 67.5 116.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.2B USD 16.7 82.2 46.6 52.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average P/S: 21 287.9
3.3
9%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
107.6
46%
2.3
DE
SAP SE
XETRA:SAP
6.4
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.3
10%
0.5
US
Applovin Corp
NASDAQ:APP
36.2
29%
1.2
US
Intuit Inc
NASDAQ:INTU
7.7
13%
0.6
US
N
NCR Corp
LSE:0K45
54.4
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.2
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.7
14%
1.2
P/E Multiple
Earnings Growth PEG
JP
Broadleaf Co Ltd
TSE:3673
Average P/E: 87.8
63.2
125%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
384
94%
4.1
DE
SAP SE
XETRA:SAP
33.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
29.8
32%
0.9
US
Applovin Corp
NASDAQ:APP
71.6
61%
1.2
US
Intuit Inc
NASDAQ:INTU
36.7
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 362.1
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.5
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
72.2
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.2
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBITDA: 114.4
12.6
31%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
475.3
137%
3.5
DE
SAP SE
XETRA:SAP
20.3
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.2
24%
0.7
US
Applovin Corp
NASDAQ:APP
56.8
53%
1.1
US
Intuit Inc
NASDAQ:INTU
25.5
27%
0.9
US
N
NCR Corp
LSE:0K45
409.3
16%
25.6
US
Adobe Inc
NASDAQ:ADBE
13
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.5
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.6
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBIT: 204.3
34.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489.9
141%
3.5
DE
SAP SE
XETRA:SAP
23
21%
1.1
US
Salesforce Inc
NYSE:CRM
23.8
34%
0.7
US
Applovin Corp
NASDAQ:APP
61.8
57%
1.1
US
Intuit Inc
NASDAQ:INTU
29.5
32%
0.9
US
N
NCR Corp
LSE:0K45
1 197.6
70%
17.1
US
Adobe Inc
NASDAQ:ADBE
14.3
17%
0.8
US
Synopsys Inc
NASDAQ:SNPS
116.2
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.8
30%
1.8