Jig-Saw Inc
TSE:3914

Watchlist Manager
Jig-Saw Inc Logo
Jig-Saw Inc
TSE:3914
Watchlist
Price: 3 380 JPY -2.87% Market Closed
Market Cap: 22.8B JPY
Have any thoughts about
Jig-Saw Inc?
Write Note

Relative Value

The Relative Value of one Jig-Saw Inc stock under the Base Case scenario is 1 704.8 JPY. Compared to the current market price of 3 380 JPY, Jig-Saw Inc is Overvalued by 50%.

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
1 704.8 JPY
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
11
Median 3Y
10.1
Median 5Y
12.9
Industry
2.4
vs History
98
vs Industry
9
Median 3Y
73.7
Median 5Y
77.4
Industry
23.3
vs History
77
vs Industry
9
Median 3Y
65
Median 5Y
65
Industry
17.5
vs History
79
vs Industry
9
Median 3Y
74
Median 5Y
70.6
Industry
21.2
vs History
98
vs Industry
8
Median 3Y
13.1
Median 5Y
17.1
Industry
2.9
vs History
98
vs Industry
12
Median 3Y
9.7
Median 5Y
12.6
Industry
2.4
vs History
98
vs Industry
15
Median 3Y
14.2
Median 5Y
17.7
Industry
5
vs History
95
vs Industry
10
Median 3Y
46.3
Median 5Y
58.9
Industry
13
vs History
95
vs Industry
10
Median 3Y
51
Median 5Y
66
Industry
16.6
vs History
77
vs Industry
9
Median 3Y
62.5
Median 5Y
62.5
Industry
16.5
vs History
77
vs Industry
8
Median 3Y
63.2
Median 5Y
63.2
Industry
19.1
vs History
98
vs Industry
5
Median 3Y
20.7
Median 5Y
25
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Jig-Saw 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
Jig-Saw Inc
TSE:3914
22.5B JPY 6.5 44.6 31.7 34.6
CA
Shopify Inc
NYSE:SHOP
138.9B USD 16.9 100.4 137.3 142.8
US
Snowflake Inc.
NYSE:SNOW
52.8B USD 15.5 -46.8 -44 -38.4
US
Cloudflare Inc
NYSE:NET
38.6B USD 24.6 -411.5 -1 081 -233.7
US
GoDaddy Inc
NYSE:GDDY
27.9B USD 6.2 15.1 30.6 35.6
US
Verisign Inc
NASDAQ:VRSN
19.8B USD 12.8 23 18.9 19.6
US
MongoDB Inc
NASDAQ:MDB
18.2B USD 9.5 -90.8 -63.9 -59.3
US
Twilio Inc
NYSE:TWLO
16.9B USD 3.9 -36.7 129.8 -146.3
US
Akamai Technologies Inc
NASDAQ:AKAM
14.4B USD 3.6 27.3 11.2 20.8
US
Okta Inc
NASDAQ:OKTA
13.5B USD 5.3 -346.4 -219 -84.7
IL
Wix.Com Ltd
NASDAQ:WIX
11.9B USD 7 127.3 108.5 158.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Jig-Saw Inc
TSE:3914
Average P/S: 10.2
6.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
16.9
23%
0.7
US
Snowflake Inc.
NYSE:SNOW
15.5
25%
0.6
US
Cloudflare Inc
NYSE:NET
24.6
27%
0.9
US
GoDaddy Inc
NYSE:GDDY
6.2
8%
0.8
US
Verisign Inc
NASDAQ:VRSN
12.8
4%
3.2
US
MongoDB Inc
NASDAQ:MDB
9.5
19%
0.5
US
Twilio Inc
NYSE:TWLO
3.9
8%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.6
7%
0.5
US
Okta Inc
NASDAQ:OKTA
5.3
12%
0.4
IL
Wix.Com Ltd
NASDAQ:WIX
7
14%
0.5
P/E Multiple
Earnings Growth PEG
JP
Jig-Saw Inc
TSE:3914
Average P/E: 56.3
44.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
100.4
166%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -411.5 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.1
-5%
N/A
US
Verisign Inc
NASDAQ:VRSN
23
3%
7.7
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -90.8 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -36.7 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.3
28%
1
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -346.4 N/A N/A
IL
Wix.Com Ltd
NASDAQ:WIX
127.3
144%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Jig-Saw Inc
TSE:3914
Average EV/EBITDA: 66.8
31.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
137.3
227%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 081 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
30.6
29%
1.1
US
Verisign Inc
NASDAQ:VRSN
18.9
5%
3.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -63.9 N/A N/A
US
Twilio Inc
NYSE:TWLO
129.8
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
11.2
14%
0.8
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -219 N/A N/A
IL
Wix.Com Ltd
NASDAQ:WIX
108.5
158%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Jig-Saw Inc
TSE:3914
Average EV/EBIT: 68.6
34.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
142.8
655%
0.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -38.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -233.7 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
35.6
27%
1.3
US
Verisign Inc
NASDAQ:VRSN
19.6
4%
4.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -59.3 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -146.3 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.8
23%
0.9
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -84.7 N/A N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.1
311%
0.5