V-cube Inc
TSE:3681

Watchlist Manager
V-cube Inc Logo
V-cube Inc
TSE:3681
Watchlist
Price: 264 JPY -0.38% Market Closed
Market Cap: 6.8B JPY
Have any thoughts about
V-cube Inc?
Write Note

Relative Value

The Relative Value of one V-cube Inc stock under the Base Case scenario is 520.98 JPY. Compared to the current market price of 264 JPY, V-cube Inc is Undervalued by 49%.

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
520.98 JPY
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
72
Median 3Y
1.1
Median 5Y
1.9
Industry
1.4
Forward
0.5
vs History
vs Industry
7
Median 3Y
-1.1
Median 5Y
26.3
Industry
16.8
Forward
9.5
vs History
73
vs Industry
36
Median 3Y
8.2
Median 5Y
11.1
Industry
6.5
vs History
vs Industry
Median 3Y
6.8
Median 5Y
7.5
Industry
16
vs History
41
vs Industry
8
Median 3Y
4.3
Median 5Y
5.5
Industry
2
vs History
90
vs Industry
61
Median 3Y
1.3
Median 5Y
2.3
Industry
2
Forward
0.9
vs History
87
vs Industry
56
Median 3Y
3.1
Median 5Y
5.1
Industry
4.2
vs History
84
vs Industry
27
Median 3Y
10.1
Median 5Y
11.9
Industry
8.2
Forward
6.4
vs History
vs Industry
5
Median 3Y
24.6
Median 5Y
29
Industry
13.9
vs History
44
vs Industry
20
Median 3Y
13.3
Median 5Y
14.9
Industry
8.8
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-12.1
Industry
15.9
vs History
80
vs Industry
37
Median 3Y
1.3
Median 5Y
1.9
Industry
1.2

Multiples Across Competitors

Competitors Multiples
V-cube 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
V-cube Inc
TSE:3681
6.8B JPY 0.6 -1.2 10 -294.9
US
Lumen Technologies Inc
NYSE:LUMN
9.4B USD 0.7 -4.4 7.3 54.5
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
127.7T IDR 90.1 180.7 329 329
UK
Liberty Global PLC
NASDAQ:LBTYA
7.6B USD 1 -3.7 9 -182
US
AST SpaceMobile Inc
NASDAQ:ASTS
6.5B USD 4 620.9 -44.6 -40.1 -26.8
US
EchoStar Corp
NASDAQ:SATS
6.2B USD 0.3 -3 9.4 77.5
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
3.9B USD 3.7 98.3 16.1 126.6
US
Globalstar Inc
AMEX:GSAT
3.6B USD 15.8 -65.7 51.2 -310.1
US
Iridium Communications Inc
NASDAQ:IRDM
3.5B USD 4.4 39.9 12.7 29.9
NZ
Chorus Ltd
NZX:CNU
3.8B NZD 3.8 -425.2 29.6 29.6
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth
JP
V-cube Inc
TSE:3681
Average P/E: 95.5
Negative Multiple: -1.2
N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.4 N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
180.7
N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -3.7 N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -44.6 N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -3 N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
98.3
N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -65.7 N/A
US
Iridium Communications Inc
NASDAQ:IRDM
39.9
950%
NZ
Chorus Ltd
NZX:CNU
Negative Multiple: -425.2 N/A
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A
EV/EBIT Multiple
EBIT Growth
JP
V-cube Inc
TSE:3681
Average EV/EBIT: 97.8
Negative Multiple: -294.9
N/A
US
Lumen Technologies Inc
NYSE:LUMN
54.5
-20%
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
329
N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -182 N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -26.8 N/A
US
EchoStar Corp
NASDAQ:SATS
77.5
N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
126.6
N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -310.1
705%
US
Iridium Communications Inc
NASDAQ:IRDM
29.9
262%
NZ
Chorus Ltd
NZX:CNU
29.6
50%
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A

See Also

Discover More
Back to Top