Advanced Media Inc
TSE:3773

Watchlist Manager
Advanced Media Inc Logo
Advanced Media Inc
TSE:3773
Watchlist
Price: 1 046 JPY -1.32%
Market Cap: 19.2B JPY

Relative Value

The Relative Value of one Advanced Media Inc stock under the Base Case scenario is 1 032.85 JPY. Compared to the current market price of 1 046 JPY, Advanced Media Inc is Overvalued by 1%.

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
1 032.85 JPY
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Advanced Media 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
Advanced Media Inc
TSE:3773
19.2B JPY 2.9 12.7 7.2 10.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
399.8B USD 102.6 365 449.2 463
DE
SAP SE
XETRA:SAP
223.3B EUR 6.1 31.3 19.2 21.7
US
Salesforce Inc
NYSE:CRM
207.3B USD 5.1 28.7 16.7 23
US
Applovin Corp
NASDAQ:APP
191.4B USD 34.7 67.7 53.7 58.4
US
Intuit Inc
NASDAQ:INTU
147.3B USD 7.6 35.8 24.8 28.7
US
NCR Corp
LSE:0K45
140.7B USD 53.1 -2 307.1 399.9 1 169.8
US
Adobe Inc
NASDAQ:ADBE
121.5B USD 5.1 17 12.7 13.9
US
Synopsys Inc
NASDAQ:SNPS
95B USD 13.5 71.3 67 115.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.7B USD 16 78.8 44.7 50.7
P/S Multiple
Revenue Growth P/S to Growth
JP
Advanced Media Inc
TSE:3773
Average P/S: 21 287.1
2.9
6%
0.5
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
102.6
45%
2.3
DE
SAP SE
XETRA:SAP
6.1
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.1
10%
0.5
US
Applovin Corp
NASDAQ:APP
34.7
29%
1.2
US
Intuit Inc
NASDAQ:INTU
7.6
13%
0.6
US
N
NCR Corp
LSE:0K45
53.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.1
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16
14%
1.1
P/E Multiple
Earnings Growth PEG
JP
Advanced Media Inc
TSE:3773
Average P/E: 78.7
12.7
-2%
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
365
94%
3.9
DE
SAP SE
XETRA:SAP
31.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
28.7
32%
0.9
US
Applovin Corp
NASDAQ:APP
67.7
61%
1.1
US
Intuit Inc
NASDAQ:INTU
35.8
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 307.1
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
71.3
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.8
34%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Advanced Media Inc
TSE:3773
Average EV/EBITDA: 109.5
7.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
449.2
137%
3.3
DE
SAP SE
XETRA:SAP
19.2
18%
1.1
US
Salesforce Inc
NYSE:CRM
16.7
24%
0.7
US
Applovin Corp
NASDAQ:APP
53.7
53%
1
US
Intuit Inc
NASDAQ:INTU
24.8
27%
0.9
US
N
NCR Corp
LSE:0K45
399.9
16%
25
US
Adobe Inc
NASDAQ:ADBE
12.7
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.7
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Advanced Media Inc
TSE:3773
Average EV/EBIT: 195.5
10.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
463
141%
3.3
DE
SAP SE
XETRA:SAP
21.7
21%
1
US
Salesforce Inc
NYSE:CRM
23
34%
0.7
US
Applovin Corp
NASDAQ:APP
58.4
57%
1
US
Intuit Inc
NASDAQ:INTU
28.7
32%
0.9
US
N
NCR Corp
LSE:0K45
1 169.8
70%
16.7
US
Adobe Inc
NASDAQ:ADBE
13.9
17%
0.8
US
Synopsys Inc
NASDAQ:SNPS
115.4
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.7
30%
1.7