I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 3 180 JPY Market Closed
Market Cap: 79.6B JPY
Have any thoughts about
I'LL Inc?
Write Note

Relative Value

The Relative Value of one I'LL Inc stock under the Base Case scenario is 3 011.11 JPY. Compared to the current market price of 3 180 JPY, I'LL Inc is Overvalued by 5%.

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
3 011.11 JPY
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
30
Median 3Y
3.8
Median 5Y
3.4
Industry
2.4
Forward
4.1
vs History
76
vs Industry
29
Median 3Y
29.1
Median 5Y
31.4
Industry
23.1
Forward
23.4
vs History
26
vs Industry
28
Median 3Y
28
Median 5Y
25.5
Industry
16.9
vs History
42
vs Industry
25
Median 3Y
36.5
Median 5Y
37.1
Industry
21.5
vs History
65
vs Industry
14
Median 3Y
7.9
Median 5Y
9
Industry
2.9
vs History
17
vs Industry
32
Median 3Y
3.5
Median 5Y
3.1
Industry
2.4
Forward
3.7
vs History
23
vs Industry
33
Median 3Y
6.6
Median 5Y
6.6
Industry
4.8
vs History
60
vs Industry
30
Median 3Y
15
Median 5Y
16.2
Industry
12.9
Forward
12.8
vs History
76
vs Industry
31
Median 3Y
18.2
Median 5Y
19.2
Industry
16.7
vs History
28
vs Industry
29
Median 3Y
25.5
Median 5Y
24.2
Industry
15.7
vs History
31
vs Industry
25
Median 3Y
33.3
Median 5Y
32.8
Industry
18.7
vs History
17
vs Industry
11
Median 3Y
9
Median 5Y
8
Industry
2.5

Multiples Across Competitors

Competitors Multiples
I'LL 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
I'LL Inc
TSE:3854
79.6B JPY 4.5 27.6 15.6 17.1
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 12.1 33.9 22.1 27.2
US
Oracle Corp
NYSE:ORCL
535.8B USD 9.9 48.8 26.3 35.9
US
ServiceNow Inc
NYSE:NOW
218.1B USD 20.9 162.8 117.5 170.1
US
Palo Alto Networks Inc
NASDAQ:PANW
124.6B USD 15.4 48.3 104.2 137.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
89.1B USD 25.3 520.7 357.6 1 481.8
US
Fortinet Inc
NASDAQ:FTNT
70.5B USD 12.4 46.1 39.2 42.1
US
VMware Inc
XETRA:BZF1
58B EUR 4.5 42.6 19.7 33.3
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 152.1 1 182.6 262.9 466.6
US
Zscaler Inc
NASDAQ:ZS
32B USD 14.7 -552.4 -757.8 -252.9
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
19.8B USD 7.9 23.7 19.3 21

See Also

Discover More
Back to Top