Wantedly Inc
TSE:3991

Watchlist Manager
Wantedly Inc Logo
Wantedly Inc
TSE:3991
Watchlist
Price: 1 182 JPY -1.83%
Market Cap: 11.2B JPY

Relative Value

The Relative Value of one Wantedly Inc stock under the Base Case scenario is 1 142.98 JPY. Compared to the current market price of 1 182 JPY, Wantedly Inc is Overvalued by 3%.

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
1 142.98 JPY
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
30
Median 3Y
2.7
Median 5Y
3.2
Industry
1.5
Forward
2.2
vs History
84
vs Industry
33
Median 3Y
12.5
Median 5Y
17.3
Industry
17.1
Forward
7.2
vs History
88
vs Industry
30
Median 3Y
11.7
Median 5Y
16
Industry
11.1
vs History
88
vs Industry
30
Median 3Y
11.9
Median 5Y
16.3
Industry
15.3
vs History
93
vs Industry
24
Median 3Y
3.4
Median 5Y
5.7
Industry
1.8
vs History
93
vs Industry
44
Median 3Y
1.7
Median 5Y
2.6
Industry
1.6
Forward
1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
93
vs Industry
46
Median 3Y
5.1
Median 5Y
8
Industry
8.8
vs History
93
vs Industry
45
Median 3Y
5.2
Median 5Y
8.1
Industry
12.4
vs History
93
vs Industry
41
Median 3Y
7.6
Median 5Y
13.1
Industry
10.4
vs History
93
vs Industry
39
Median 3Y
7.7
Median 5Y
13.3
Industry
12.5
vs History
93
vs Industry
8
Median 3Y
11.2
Median 5Y
15.5
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Wantedly 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
Wantedly Inc
TSE:3991
11.2B JPY 2.3 10.4 3 3
US
Alphabet Inc
NASDAQ:GOOGL
4.1T USD 10.5 32.6 27.8 32.1
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 8.2 26.4 15.4 18.7
CN
Tencent Holdings Ltd
HKEX:700
5.7T HKD 7 23.4 21.8 21.8
CN
Baidu Inc
NASDAQ:BIDU
52.8B USD 2.8 43.8 24.4 24.4
CN
Kuaishou Technology
HKEX:1024
343.8B HKD 2.2 17.7 13.9 13.9
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 28.9 20.3 31.6
KR
Naver Corp
KRX:035420
37T KRW 3.2 16.9 14.3 14.3
NL
Nebius Group NV
NASDAQ:NBIS
25.7B USD 5 853.1 9 246.9 -6 787.2 -3 873.7
US
Pinterest Inc
NYSE:PINS
18.4B USD 4.5 9.2 51.3 56
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.4 13.8 13.5 21.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Wantedly Inc
TSE:3991
Average P/S: 536.2
2.3
5%
0.5
US
Alphabet Inc
NASDAQ:GOOGL
10.5
14%
0.8
US
Meta Platforms Inc
NASDAQ:META
8.2
19%
0.4
CN
Tencent Holdings Ltd
HKEX:700
7
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.8
4%
0.7
CN
Kuaishou Technology
HKEX:1024
2.2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
KR
Naver Corp
KRX:035420
3.2
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 853.1
300%
19.5
US
Pinterest Inc
NYSE:PINS
4.5
16%
0.3
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
P/E Multiple
Earnings Growth PEG
JP
Wantedly Inc
TSE:3991
Average P/E: 860.9
10.4
-10%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.6
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
26.4
12%
2.2
CN
Tencent Holdings Ltd
HKEX:700
23.4
19%
1.2
CN
Baidu Inc
NASDAQ:BIDU
43.8
1%
43.8
CN
Kuaishou Technology
HKEX:1024
17.7
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28.9
11%
2.6
KR
Naver Corp
KRX:035420
16.9
10%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
9 246.9
N/A N/A
US
Pinterest Inc
NYSE:PINS
9.2
-7%
N/A
JP
Z Holdings Corp
TSE:4689
13.8
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Wantedly Inc
TSE:3991
Average EV/EBITDA: 20.6
3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.8
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
15.4
24%
0.6
CN
Tencent Holdings Ltd
HKEX:700
21.8
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
24.4
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
13.9
24%
0.6
JP
L
LY Corp
XMUN:YOJ
20.3
12%
1.7
KR
Naver Corp
KRX:035420
14.3
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 787.2 N/A N/A
US
Pinterest Inc
NYSE:PINS
51.3
109%
0.5
JP
Z Holdings Corp
TSE:4689
13.5
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Wantedly Inc
TSE:3991
Average EV/EBIT: 23.7
3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.1
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
18.7
13%
1.4
CN
Tencent Holdings Ltd
HKEX:700
21.8
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
24.4
1%
24.4
CN
Kuaishou Technology
HKEX:1024
13.9
30%
0.5
JP
L
LY Corp
XMUN:YOJ
31.6
N/A N/A
KR
Naver Corp
KRX:035420
14.3
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 873.7 N/A N/A
US
Pinterest Inc
NYSE:PINS
56
61%
0.9
JP
Z Holdings Corp
TSE:4689
21.1
N/A N/A