Unirita Inc
TSE:3800

Watchlist Manager
Unirita Inc Logo
Unirita Inc
TSE:3800
Watchlist
Price: 1 979 JPY 0.15% Market Closed
Market Cap: 14.9B JPY

Relative Value

The Relative Value of one Unirita Inc stock under the Base Case scenario is 1 327.07 JPY. Compared to the current market price of 1 979 JPY, Unirita Inc is Overvalued by 33%.

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
1 327.07 JPY
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
61
Median 3Y
1.2
Median 5Y
1.2
Industry
2.4
vs History
39
vs Industry
25
Median 3Y
19
Median 5Y
18.9
Industry
22.3
vs History
42
vs Industry
26
Median 3Y
12.7
Median 5Y
13.6
Industry
16
vs History
53
vs Industry
22
Median 3Y
17.4
Median 5Y
24.9
Industry
20.9
vs History
38
vs Industry
66
Median 3Y
1.2
Median 5Y
1.2
Industry
3
vs History
49
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
2.4
vs History
52
vs Industry
84
Median 3Y
0.7
Median 5Y
0.8
Industry
4.9
vs History
50
vs Industry
51
Median 3Y
3.7
Median 5Y
4
Industry
12.2
vs History
58
vs Industry
44
Median 3Y
5.2
Median 5Y
6
Industry
15.9
vs History
53
vs Industry
46
Median 3Y
4.4
Median 5Y
4.9
Industry
14.7
vs History
58
vs Industry
36
Median 3Y
5.9
Median 5Y
9.3
Industry
17.4
vs History
23
vs Industry
63
Median 3Y
0.9
Median 5Y
0.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Unirita 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
Unirita Inc
TSE:3800
15.1B JPY 1.3 19.2 4 5.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
419.2B USD 107.6 382.7 471.3 485.8
DE
SAP SE
XETRA:SAP
244.5B EUR 6.7 34.5 21.2 24
US
Salesforce Inc
NYSE:CRM
227.7B USD 5.6 31.5 18.3 25.3
US
Applovin Corp
NASDAQ:APP
226.4B USD 41 80 63.4 69
US
Intuit Inc
NASDAQ:INTU
168.6B USD 8.7 40.9 28.3 32.8
US
NCR Corp
LSE:0K45
139.8B USD 52.8 -2 291.5 397.2 1 162
US
Adobe Inc
NASDAQ:ADBE
128.2B USD 5.4 18 13.4 14.7
US
Synopsys Inc
NASDAQ:SNPS
95.2B USD 13.5 71.5 67.1 115.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
88B USD 16.9 83 47.1 53.3
P/S Multiple
Revenue Growth P/S to Growth
JP
Unirita Inc
TSE:3800
Average P/S: 21 288.2
1.3
N/A N/A
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
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.6
10%
0.6
US
Applovin Corp
NASDAQ:APP
41
29%
1.4
US
Intuit Inc
NASDAQ:INTU
8.7
13%
0.7
US
N
NCR Corp
LSE:0K45
52.8
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.4
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
P/E Multiple
Earnings Growth PEG
JP
Unirita Inc
TSE:3800
Average P/E: 84.6
19.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
382.7
94%
4.1
DE
SAP SE
XETRA:SAP
34.5
48%
0.7
US
Salesforce Inc
NYSE:CRM
31.5
32%
1
US
Applovin Corp
NASDAQ:APP
80
61%
1.3
US
Intuit Inc
NASDAQ:INTU
40.9
31%
1.3
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 291.5
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
18
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
71.5
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Unirita Inc
TSE:3800
Average EV/EBITDA: 113.1
4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
471.3
137%
3.4
DE
SAP SE
XETRA:SAP
21.2
18%
1.2
US
Salesforce Inc
NYSE:CRM
18.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
63.4
53%
1.2
US
Intuit Inc
NASDAQ:INTU
28.3
27%
1
US
N
NCR Corp
LSE:0K45
397.2
16%
24.8
US
Adobe Inc
NASDAQ:ADBE
13.4
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.1
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Unirita Inc
TSE:3800
Average EV/EBIT: 198.8
5.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
485.8
141%
3.4
DE
SAP SE
XETRA:SAP
24
21%
1.1
US
Salesforce Inc
NYSE:CRM
25.3
34%
0.7
US
Applovin Corp
NASDAQ:APP
69
57%
1.2
US
Intuit Inc
NASDAQ:INTU
32.8
32%
1
US
N
NCR Corp
LSE:0K45
1 162
70%
16.6
US
Adobe Inc
NASDAQ:ADBE
14.7
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
115.5
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.3
30%
1.8