User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 1 765 JPY 0.68% Market Closed
Market Cap: 28.6B JPY

Relative Value

The Relative Value of one User Local Inc stock under the Base Case scenario is 1 321.72 JPY. Compared to the current market price of 1 765 JPY, User Local Inc is Overvalued by 25%.

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
1 321.72 JPY
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
12
Median 3Y
9.2
Median 5Y
9.9
Industry
2.4
Forward
5.9
vs History
90
vs Industry
23
Median 3Y
32.9
Median 5Y
36.5
Industry
23
Forward
20.9
vs History
82
vs Industry
24
Median 3Y
26.7
Median 5Y
28.8
Industry
17.3
vs History
84
vs Industry
25
Median 3Y
27.2
Median 5Y
30
Industry
21
vs History
82
vs Industry
23
Median 3Y
4.5
Median 5Y
5
Industry
2.9
vs History
82
vs Industry
15
Median 3Y
7.3
Median 5Y
8.1
Industry
2.4
Forward
4.3
vs History
82
vs Industry
27
Median 3Y
7.8
Median 5Y
8.7
Industry
4.9
vs History
84
vs Industry
26
Median 3Y
18.1
Median 5Y
20
Industry
12.9
vs History
85
vs Industry
28
Median 3Y
18.5
Median 5Y
20.9
Industry
16.5
vs History
79
vs Industry
28
Median 3Y
21.2
Median 5Y
23.2
Industry
16.2
vs History
79
vs Industry
27
Median 3Y
22.2
Median 5Y
23.9
Industry
18.9
vs History
76
vs Industry
2
Median 3Y
26.3
Median 5Y
31.3
Industry
2.4

Multiples Across Competitors

Competitors Multiples
User Local Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
User Local Inc
TSE:3984
28.5B JPY 7 22.9 11.3 11.5
CA
Shopify Inc
NYSE:SHOP
138.1B USD 16.8 99.8 136.4 141.8
US
Snowflake Inc.
NYSE:SNOW
59.3B USD 17.1 -51.9 -49.1 -42.9
US
Cloudflare Inc
NYSE:NET
42B USD 26.4 -443 -1 160.2 -250.9
US
GoDaddy Inc
NYSE:GDDY
28.7B USD 6.5 15.6 31.6 36.7
US
Verisign Inc
NASDAQ:VRSN
20B USD 13 23.3 19.2 19.9
US
MongoDB Inc
NASDAQ:MDB
19.7B USD 10.1 -96.5 -68.5 -63.5
US
Twilio Inc
NYSE:TWLO
17.6B USD 4 -38 135.3 -152.5
US
Okta Inc
NASDAQ:OKTA
15.3B USD 6.1 -394.3 -253.8 -98.2
US
Akamai Technologies Inc
NASDAQ:AKAM
14.1B USD 3.6 26.9 11 20.6
IL
Wix.Com Ltd
NASDAQ:WIX
12.9B USD 7.7 140 120.3 175.3
P/S Multiple
Revenue Growth P/S to Growth
JP
User Local Inc
TSE:3984
Average P/S: 10.8
7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
16.8
23%
0.7
US
Snowflake Inc.
NYSE:SNOW
17.1
25%
0.7
US
Cloudflare Inc
NYSE:NET
26.4
27%
1
US
GoDaddy Inc
NYSE:GDDY
6.5
8%
0.8
US
Verisign Inc
NASDAQ:VRSN
13
4%
3.2
US
MongoDB Inc
NASDAQ:MDB
10.1
19%
0.5
US
Twilio Inc
NYSE:TWLO
4
8%
0.5
US
Okta Inc
NASDAQ:OKTA
6.1
12%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.6
7%
0.5
IL
Wix.Com Ltd
NASDAQ:WIX
7.7
14%
0.5
P/E Multiple
Earnings Growth PEG
JP
User Local Inc
TSE:3984
Average P/E: 54.7
22.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
99.8
166%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -443 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.6
-5%
N/A
US
Verisign Inc
NASDAQ:VRSN
23.3
3%
7.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -96.5 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -38 N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -394.3 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.9
28%
1
IL
Wix.Com Ltd
NASDAQ:WIX
140
144%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
User Local Inc
TSE:3984
Average EV/EBITDA: 66.4
11.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
136.4
231%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 160.2 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
31.6
29%
1.1
US
Verisign Inc
NASDAQ:VRSN
19.2
5%
3.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -68.5 N/A N/A
US
Twilio Inc
NYSE:TWLO
135.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -253.8 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
11
15%
0.7
IL
Wix.Com Ltd
NASDAQ:WIX
120.3
162%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
User Local Inc
TSE:3984
Average EV/EBIT: 67.6
11.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
141.8
655%
0.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -42.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -250.9 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
36.7
28%
1.3
US
Verisign Inc
NASDAQ:VRSN
19.9
4%
5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -63.5 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -152.5 N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -98.2 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.6
23%
0.9
IL
Wix.Com Ltd
NASDAQ:WIX
175.3
310%
0.6