CrowdWorks Inc
TSE:3900

Watchlist Manager
CrowdWorks Inc Logo
CrowdWorks Inc
TSE:3900
Watchlist
Price: 1 551 JPY 0.58% Market Closed
Market Cap: 24.4B JPY
Have any thoughts about
CrowdWorks Inc?
Write Note

Relative Value

The Relative Value of one CrowdWorks Inc stock under the Base Case scenario is 1 189.38 JPY. Compared to the current market price of 1 551 JPY, CrowdWorks Inc is Overvalued by 23%.

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
1 189.38 JPY
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
25
Median 3Y
1.8
Median 5Y
1.9
Industry
0.6
Forward
1.3
vs History
36
vs Industry
38
Median 3Y
23.4
Median 5Y
22.8
Industry
16.7
Forward
21.7
vs History
76
vs Industry
30
Median 3Y
16.9
Median 5Y
20.2
Industry
7.7
vs History
61
vs Industry
42
Median 3Y
16.1
Median 5Y
12.9
Industry
15
vs History
80
vs Industry
25
Median 3Y
4.2
Median 5Y
4.8
Industry
1.6
vs History
74
vs Industry
42
Median 3Y
1.3
Median 5Y
1.5
Industry
0.7
Forward
1
vs History
77
vs Industry
57
Median 3Y
3
Median 5Y
3.8
Industry
2.2
vs History
57
vs Industry
43
Median 3Y
15.1
Median 5Y
15.1
Industry
8.4
Forward
9.8
vs History
49
vs Industry
49
Median 3Y
15.6
Median 5Y
14.3
Industry
12.8
vs History
69
vs Industry
50
Median 3Y
12.8
Median 5Y
15.8
Industry
8.8
vs History
69
vs Industry
50
Median 3Y
13
Median 5Y
15.8
Industry
12.1
vs History
88
vs Industry
20
Median 3Y
5.1
Median 5Y
6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
CrowdWorks 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
CrowdWorks Inc
TSE:3900
24.4B JPY 1.4 26.8 11.9 14.2
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.8 18.5 34.1
ZA
Naspers Ltd
JSE:NPN
841.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
144.6B USD 3.1 10.6 7.9 7.9
CN
Meituan
HKEX:3690
950.2B HKD 2.9 39.2 33.8 33.8
NL
Prosus NV
AEX:PRX
93.1B EUR 17.8 14.8 -563.6 -563.6
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 5.2 69.1 36.8 47.8
US
DoorDash Inc
NASDAQ:DASH
71.7B USD 7.1 -417 218.2 -273.6
CN
JD.Com Inc
HKEX:9618
399.8B HKD 0.3 10.7 6.4 6.4
EV/EBITDA Multiple
EBITDA Growth
JP
CrowdWorks Inc
TSE:3900
Average EV/EBITDA: 42.3
11.9
N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
226%
CN
Meituan
HKEX:3690
33.8
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
152%
US
D
DoorDash Inc
NASDAQ:DASH
218.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
JP
CrowdWorks Inc
TSE:3900
Average EV/EBIT: 25.3
14.2
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
236%
CN
Meituan
HKEX:3690
33.8
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -273.6 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top