Unirita Inc
TSE:3800

Watchlist Manager
Unirita Inc Logo
Unirita Inc
TSE:3800
Watchlist
Price: 1 979 JPY -0.05%
Market Cap: 14.9B JPY

Relative Value

The Relative Value of one Unirita Inc stock under the Base Case scenario is 1 319.3 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
1 319.3 JPY
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

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
NASDAQ:PLTR
405.6B USD 104.5 371.7 457.6 471.6
DE
SAP SE
XETRA:SAP
230.3B EUR 6.3 32.5 19.9 22.5
US
Salesforce Inc
NYSE:CRM
213.9B USD 5.3 29.6 17.2 23.8
US
Applovin Corp
NASDAQ:APP
192.5B USD 34.9 68 54 58.7
US
Intuit Inc
NASDAQ:INTU
151.9B USD 7.8 36.9 25.6 29.6
US
NCR Corp
LSE:0K45
140.7B USD 53.1 -2 307.1 399.9 1 169.8
US
Adobe Inc
NASDAQ:ADBE
124B USD 5.2 17.4 13 14.2
US
Synopsys Inc
NASDAQ:SNPS
96B USD 13.6 72.2 67.7 116.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.5B USD 16.6 81.5 46.2 52.4
P/S Multiple
Revenue Growth P/S to Growth
JP
Unirita Inc
TSE:3800
Average P/S: 21 287.2
1.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
104.5
45%
2.3
DE
SAP SE
XETRA:SAP
6.3
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.3
10%
0.5
US
Applovin Corp
NASDAQ:APP
34.9
29%
1.2
US
Intuit Inc
NASDAQ:INTU
7.8
13%
0.6
US
N
NCR Corp
LSE:0K45
53.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.2
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.6
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
P/E Multiple
Earnings Growth PEG
JP
Unirita Inc
TSE:3800
Average P/E: 81
19.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
371.7
94%
4
DE
SAP SE
XETRA:SAP
32.5
48%
0.7
US
Salesforce Inc
NYSE:CRM
29.6
32%
0.9
US
Applovin Corp
NASDAQ:APP
68
61%
1.1
US
Intuit Inc
NASDAQ:INTU
36.9
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 307.1
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.4
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
72.2
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.5
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Unirita Inc
TSE:3800
Average EV/EBITDA: 110.5
4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
457.6
137%
3.3
DE
SAP SE
XETRA:SAP
19.9
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.2
24%
0.7
US
Applovin Corp
NASDAQ:APP
54
53%
1
US
Intuit Inc
NASDAQ:INTU
25.6
27%
0.9
US
N
NCR Corp
LSE:0K45
399.9
16%
25
US
Adobe Inc
NASDAQ:ADBE
13
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.2
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Unirita Inc
TSE:3800
Average EV/EBIT: 196.5
5.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
471.6
141%
3.3
DE
SAP SE
XETRA:SAP
22.5
21%
1.1
US
Salesforce Inc
NYSE:CRM
23.8
34%
0.7
US
Applovin Corp
NASDAQ:APP
58.7
57%
1
US
Intuit Inc
NASDAQ:INTU
29.6
32%
0.9
US
N
NCR Corp
LSE:0K45
1 169.8
70%
16.7
US
Adobe Inc
NASDAQ:ADBE
14.2
17%
0.8
US
Synopsys Inc
NASDAQ:SNPS
116.6
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.4
30%
1.7