Beaglee Inc
TSE:3981

Watchlist Manager
Beaglee Inc Logo
Beaglee Inc
TSE:3981
Watchlist
Price: 1 671 JPY -1.42% Market Closed
Market Cap: 10.5B JPY
Have any thoughts about
Beaglee Inc?
Write Note

Relative Value

The Relative Value of one Beaglee Inc stock under the Base Case scenario is 1 573.15 JPY. Compared to the current market price of 1 671 JPY, Beaglee Inc is Overvalued by 6%.

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
1 573.15 JPY
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
55
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
vs History
88
vs Industry
46
Median 3Y
11.7
Median 5Y
12.5
Industry
16.8
vs History
85
vs Industry
56
Median 3Y
4.1
Median 5Y
4.5
Industry
8.1
vs History
65
vs Industry
35
Median 3Y
10.1
Median 5Y
9.7
Industry
15.7
vs History
80
vs Industry
55
Median 3Y
1.1
Median 5Y
1.3
Industry
1.6
vs History
88
vs Industry
61
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
vs History
82
vs Industry
67
Median 3Y
1.3
Median 5Y
1.4
Industry
2.3
vs History
90
vs Industry
66
Median 3Y
3.3
Median 5Y
3.9
Industry
8.6
vs History
90
vs Industry
58
Median 3Y
5.6
Median 5Y
6.6
Industry
12.9
vs History
93
vs Industry
60
Median 3Y
4.3
Median 5Y
5
Industry
9.2
vs History
95
vs Industry
55
Median 3Y
4.9
Median 5Y
6.7
Industry
12.9
vs History
85
vs Industry
58
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Beaglee 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
Beaglee Inc
TSE:3981
9.6B JPY 0.5 12.1 3.4 5.5
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.7 46.3 20.5 37.8
ZA
Naspers Ltd
JSE:NPN
854.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
203.1B USD 1.5 17.2 10.8 10.8
CN
Pinduoduo Inc
NASDAQ:PDD
135.8B USD 2.6 9.1 6.5 6.5
CN
Meituan
HKEX:3690
937B HKD 2.9 39.1 33.7 33.7
NL
Prosus NV
AEX:PRX
94.2B EUR 16.6 12.5 2 435.9 2 435.9
AR
Mercadolibre Inc
NASDAQ:MELI
88.3B USD 4.7 61.6 32.6 42.3
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 60.9 32.3 41.9
US
DoorDash Inc
NASDAQ:DASH
70.7B USD 6.9 -409 212.7 -266.7
CN
JD.Com Inc
HKEX:9618
384.1B HKD 0.3 10.3 6.1 6.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Beaglee Inc
TSE:3981
Average P/S: 4.4
0.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
10%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
8%
0.2
CN
Pinduoduo Inc
NASDAQ:PDD
2.6
35%
0.1
CN
Meituan
HKEX:3690
2.9
17%
0.2
NL
Prosus NV
AEX:PRX
16.6
12%
1.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.7
30%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.6
30%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
6.9
20%
0.3
CN
JD.Com Inc
HKEX:9618
0.3
6%
0.1
P/E Multiple
Earnings Growth PEG
JP
Beaglee Inc
TSE:3981
Average P/E: 29.9
12.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
46.3
39%
1.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.2
35%
0.5
CN
Pinduoduo Inc
NASDAQ:PDD
9.1
39%
0.2
CN
Meituan
HKEX:3690
39.1
67%
0.6
NL
Prosus NV
AEX:PRX
12.5
15%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
61.6
48%
1.3
UY
MercadoLibre Inc
BMV:MELIN
60.9
47%
1.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -409 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.3
4%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Beaglee Inc
TSE:3981
Average EV/EBITDA: 279.4
3.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
20.5
33%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.8
12%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
48%
0.1
CN
Meituan
HKEX:3690
33.7
63%
0.5
NL
Prosus NV
AEX:PRX
2 435.9
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.6
33%
1
UY
MercadoLibre Inc
BMV:MELIN
32.3
33%
1
US
D
DoorDash Inc
NASDAQ:DASH
212.7
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.1
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Beaglee Inc
TSE:3981
Average EV/EBIT: 291.2
5.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
37.8
39%
1
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.8
12%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
45%
0.1
CN
Meituan
HKEX:3690
33.7
85%
0.4
NL
Prosus NV
AEX:PRX
2 435.9
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
42.3
37%
1.1
UY
MercadoLibre Inc
BMV:MELIN
41.9
37%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -266.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.1
22%
0.3