Beaglee Inc Relative Valuation - Beaglee Inc - Alpha Spread

Beaglee Inc
TSE:3981

Watchlist Manager
Beaglee Inc Logo
Beaglee Inc
TSE:3981
Watchlist
Price: 1 322 JPY 3.12% Market Closed
Market Cap: 8B 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 1 663.28 JPY. Compared to the current market price of 1 322 JPY, Beaglee Inc is Undervalued by 21%.

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
1 663.28 JPY
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
55
Median 3Y
0.4
Median 5Y
0.4
Industry
0.5
vs History
80
vs Industry
46
Median 3Y
11.8
Median 5Y
12.3
Industry
16.3
vs History
85
vs Industry
56
Median 3Y
4.1
Median 5Y
4.8
Industry
7.7
vs History
65
vs Industry
35
Median 3Y
10.1
Median 5Y
10.1
Industry
15.4
vs History
76
vs Industry
55
Median 3Y
1.2
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
79
vs Industry
67
Median 3Y
1.4
Median 5Y
1.4
Industry
2.2
vs History
88
vs Industry
66
Median 3Y
3.3
Median 5Y
3.9
Industry
8.4
vs History
90
vs Industry
58
Median 3Y
5.7
Median 5Y
6.6
Industry
12.7
vs History
93
vs Industry
60
Median 3Y
4.8
Median 5Y
5.2
Industry
8.7
vs History
95
vs Industry
55
Median 3Y
5.5
Median 5Y
7.2
Industry
12
vs History
79
vs Industry
58
Median 3Y
0.8
Median 5Y
0.9
Industry
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
8B JPY 0.4 10.1 2.7 4.4
NL
Prosus NV
JSE:PRX
4.3T Zac 0 0 0 0
US
Amazon.com Inc
NASDAQ:AMZN
1.8T USD 3 40.5 17.1 32.7
ZA
Naspers Ltd
JSE:NPN
724B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
192.9B USD 1.4 19.6 10.3 10.3
CN
Pinduoduo Inc
NASDAQ:PDD
129.6B USD 2.7 9.3 6.5 6.5
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.7 70.6 34.9 44.3
AR
Mercadolibre Inc
NASDAQ:MELI
100.2B USD 5.8 71.7 35.4 45
CN
Meituan
HKEX:3690
742.2B HKD 2.2 30 18.5 24.9
US
DoorDash Inc
F:DD2
46B EUR 5.3 -125.3 569.9 -100.6
KR
Coupang Inc
NYSE:CPNG
39.4B USD 1.4 37.4 53.7 113.4
P/E Multiple
Earnings Growth
JP
Beaglee Inc
TSE:3981
Average P/E: 36.1
10.1
N/A
NL
P
Prosus NV
JSE:PRX
Not Available
44%
US
Amazon.com Inc
NASDAQ:AMZN
40.5
163%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
19.6
141%
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
186%
UY
MercadoLibre Inc
BMV:MELIN
70.6
226%
AR
Mercadolibre Inc
NASDAQ:MELI
71.7
233%
CN
Meituan
HKEX:3690
30
284%
US
D
DoorDash Inc
F:DD2
Negative Multiple: -125.3 N/A
KR
Coupang Inc
NYSE:CPNG
37.4
19%
EV/EBITDA Multiple
EBITDA Growth
JP
Beaglee Inc
TSE:3981
Average EV/EBITDA: 83.2
2.7
N/A
NL
P
Prosus NV
JSE:PRX
Not Available N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.1
133%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 571%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.3
37%
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
262%
UY
MercadoLibre Inc
BMV:MELIN
34.9
142%
AR
Mercadolibre Inc
NASDAQ:MELI
35.4
142%
CN
Meituan
HKEX:3690
18.5
290%
US
D
DoorDash Inc
F:DD2
569.9
N/A
KR
Coupang Inc
NYSE:CPNG
53.7
261%
EV/EBIT Multiple
EBIT Growth
JP
Beaglee Inc
TSE:3981
Average EV/EBIT: 35.2
4.4
N/A
NL
P
Prosus NV
JSE:PRX
Not Available N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.7
171%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.3
50%
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
290%
UY
MercadoLibre Inc
BMV:MELIN
44.3
168%
AR
Mercadolibre Inc
NASDAQ:MELI
45
168%
CN
Meituan
HKEX:3690
24.9
485%
US
D
DoorDash Inc
F:DD2
Negative Multiple: -100.6 N/A
KR
Coupang Inc
NYSE:CPNG
113.4
330%

See Also

Discover More
Back to Top