Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 699 JPY 2.79%
Market Cap: 62.4B JPY
Have any thoughts about
Broadleaf Co Ltd?
Write Note

Relative Value

The Relative Value of one Broadleaf Co Ltd stock under the Base Case scenario is 838.75 JPY. Compared to the current market price of 699 JPY, Broadleaf Co Ltd is Undervalued by 17%.

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
838.75 JPY
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
33
Median 3Y
2.9
Median 5Y
2.5
Industry
2.4
Forward
3.5
vs History
vs Industry
Median 3Y
-19.6
Median 5Y
14.4
Industry
23.1
Forward
-93.5
vs History
53
vs Industry
39
Median 3Y
14.4
Median 5Y
11.8
Industry
16.9
vs History
vs Industry
17
Median 3Y
74.4
Median 5Y
35
Industry
21.5
vs History
6
vs Industry
44
Median 3Y
1.8
Median 5Y
1.9
Industry
2.9
vs History
7
vs Industry
32
Median 3Y
2.8
Median 5Y
2.4
Industry
2.4
Forward
3.5
vs History
14
vs Industry
37
Median 3Y
4.6
Median 5Y
3.4
Industry
4.8
vs History
39
vs Industry
10
Median 3Y
26.5
Median 5Y
8.9
Industry
12.9
Forward
26.3
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
8.8
Industry
16.7
vs History
50
vs Industry
36
Median 3Y
13.5
Median 5Y
11.5
Industry
15.7
vs History
1
vs Industry
Median 3Y
-36
Median 5Y
20.7
Industry
18.7
vs History
23
vs Industry
49
Median 3Y
1.5
Median 5Y
1.6
Industry
2.5

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
60.7B JPY 3.6 -209.2 22.2 -658.4
US
Salesforce Inc
NYSE:CRM
321.7B USD 8.8 57.1 30.1 45.7
DE
SAP SE
XETRA:SAP
264.2B EUR 7.9 93.1 28.9 33.7
US
Adobe Inc
NASDAQ:ADBE
226.5B USD 10.8 42.3 26.5 29.6
US
NCR Corp
LSE:0K45
190.4B USD 27.8 401.6 380.6 1 148.6
US
Intuit Inc
NASDAQ:INTU
190.2B USD 11.7 64.2 41.3 49.7
US
Palantir Technologies Inc
NYSE:PLTR
139.3B USD 52.6 292.2 338.7 368.9
US
Applovin Corp
NASDAQ:APP
106.8B USD 24.9 92.8 55.5 71.4
US
Synopsys Inc
NASDAQ:SNPS
85.7B USD 14.1 57.2 48.6 56.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1B USD 19.3 80.9 57.7 66
US
Microstrategy Inc
NASDAQ:MSTR
80.5B USD 172.3 -197.9 -2 199.4 -1 504
P/E Multiple
Earnings Growth
JP
Broadleaf Co Ltd
TSE:3673
Average P/E: 131.3
Negative Multiple: -209.2
N/A
US
Salesforce Inc
NYSE:CRM
57.1
196%
DE
SAP SE
XETRA:SAP
93.1
41%
US
Adobe Inc
NASDAQ:ADBE
42.3
89%
US
N
NCR Corp
LSE:0K45
401.6
N/A
US
Intuit Inc
NASDAQ:INTU
64.2
146%
US
Palantir Technologies Inc
NYSE:PLTR
292.2
513%
US
Applovin Corp
NASDAQ:APP
92.8
569%
US
Synopsys Inc
NASDAQ:SNPS
57.2
119%
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
112%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -197.9 N/A
EV/EBIT Multiple
EBIT Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBIT: 207.8
Negative Multiple: -658.4
N/A
US
Salesforce Inc
NYSE:CRM
45.7
170%
DE
SAP SE
XETRA:SAP
33.7
84%
US
Adobe Inc
NASDAQ:ADBE
29.6
81%
US
N
NCR Corp
LSE:0K45
1 148.6
121%
US
Intuit Inc
NASDAQ:INTU
49.7
143%
US
Palantir Technologies Inc
NYSE:PLTR
368.9
1 135%
US
Applovin Corp
NASDAQ:APP
71.4
292%
US
Synopsys Inc
NASDAQ:SNPS
56.8
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
66
115%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 504
14 172%

See Also

Discover More
Back to Top