Plaid Inc
TSE:4165

Watchlist Manager
Plaid Inc Logo
Plaid Inc
TSE:4165
Watchlist
Price: 1 018 JPY -2.77% Market Closed
Market Cap: 41.4B JPY
Have any thoughts about
Plaid Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Plaid Inc stock under the Base Case scenario is 513.06 JPY. Compared to the current market price of 1 018 JPY, Plaid 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
513.06 JPY
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
20
vs Industry
29
Median 3Y
3.6
Median 5Y
3.6
Industry
2.4
Forward
3.1
More Details
128.5
P/E
P/E
Price to Earnings
128.5
vs History
0
vs Industry
Median 3Y
-28.1
Median 5Y
-31.8
Industry
23.3
Forward
49.7
More Details
45.8
P/OCF
P/OCF
Price to OCF
45.8
vs History
0
vs Industry
Median 3Y
-76
Median 5Y
-94.2
Industry
17.5
More Details
69.1
P/FCFE
P/FCFE
Price to FCFE
69.1
vs History
16
vs Industry
5
Median 3Y
23.1
Median 5Y
-17.2
Industry
21.2
More Details
13.1
P/B
P/B
Price to Book Value
13.1
vs History
22
vs Industry
7
Median 3Y
9.5
Median 5Y
10.4
Industry
2.9
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
22
vs Industry
29
Median 3Y
3.2
Median 5Y
3.3
Industry
2.4
Forward
2.8
More Details
4.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.7
vs History
20
vs Industry
39
Median 3Y
4.4
Median 5Y
4.5
Industry
5
More Details
103.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
103.7
vs History
24
vs Industry
Median 3Y
-33.5
Median 5Y
-35.1
Industry
13
Forward
43.6
More Details
142.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
142.2
vs History
16
vs Industry
Median 3Y
-27.5
Median 5Y
-28.9
Industry
16.6
More Details
41.2
EV/OCF
EV/OCF
Enterprise Value to OCF
41.2
vs History
0
vs Industry
Median 3Y
-66.9
Median 5Y
-85.6
Industry
16.5
More Details
44
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
44
vs History
0
vs Industry
Median 3Y
-58.8
Median 5Y
-74.8
Industry
19.1
More Details
14.6
EV/IC
EV/IC
Enterprise Value to IC
14.6
vs History
26
vs Industry
6
Median 3Y
9.6
Median 5Y
12.7
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
Plaid Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Plaid Inc
TSE:4165
41.2B JPY 3.8 128.5 103.7 142.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
316.1B USD 8.5 53.3 28.6 42.5
DE
SAP SE
XETRA:SAP
278.3B EUR 8.4 98.1 30.5 35.6
US
Adobe Inc
NASDAQ:ADBE
194.1B USD 9 34.9 23.9 24.6
US
NCR Corp
LSE:0K45
179.6B USD 26.3 378.9 359.1 1 083.6
US
Intuit Inc
NASDAQ:INTU
174.5B USD 10.5 59.8 38.2 46.2
US
Palantir Technologies Inc
NYSE:PLTR
170.7B USD 64.5 358.1 417.6 454.9
US
Applovin Corp
NASDAQ:APP
114.7B USD 26.7 99.7 59.5 76.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.6B USD 18.8 78.6 56.1 64
US
Synopsys Inc
NASDAQ:SNPS
74.4B USD 12.1 32.9 42.6 51.9
P/S Multiple
Revenue Growth P/S to Growth
JP
Plaid Inc
TSE:4165
Average P/S: 21 281.8
3.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.5
9%
0.9
DE
SAP SE
XETRA:SAP
8.4
11%
0.8
US
Adobe Inc
NASDAQ:ADBE
9
10%
0.9
US
N
NCR Corp
LSE:0K45
26.3
-16%
N/A
US
Intuit Inc
NASDAQ:INTU
10.5
13%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
64.5
24%
2.7
US
Applovin Corp
NASDAQ:APP
26.7
27%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
18.8
14%
1.3
US
Synopsys Inc
NASDAQ:SNPS
12.1
14%
0.9
P/E Multiple
Earnings Growth PEG
JP
Plaid Inc
TSE:4165
Average P/E: 132.3
128.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
53.3
44%
1.2
DE
SAP SE
XETRA:SAP
98.1
12%
8.2
US
Adobe Inc
NASDAQ:ADBE
34.9
28%
1.2
US
N
NCR Corp
LSE:0K45
378.9
N/A N/A
US
Intuit Inc
NASDAQ:INTU
59.8
35%
1.7
US
Palantir Technologies Inc
NYSE:PLTR
358.1
85%
4.2
US
Applovin Corp
NASDAQ:APP
99.7
95%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.6
28%
2.8
US
Synopsys Inc
NASDAQ:SNPS
32.9
12%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Plaid Inc
TSE:4165
Average EV/EBITDA: 116
103.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
28.6
24%
1.2
DE
SAP SE
XETRA:SAP
30.5
20%
1.5
US
Adobe Inc
NASDAQ:ADBE
23.9
22%
1.1
US
N
NCR Corp
LSE:0K45
359.1
-11%
N/A
US
Intuit Inc
NASDAQ:INTU
38.2
28%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
417.6
123%
3.4
US
Applovin Corp
NASDAQ:APP
59.5
53%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.1
26%
2.2
US
Synopsys Inc
NASDAQ:SNPS
42.6
34%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Plaid Inc
TSE:4165
Average EV/EBIT: 202.2
142.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
42.5
39%
1.1
DE
SAP SE
XETRA:SAP
35.6
23%
1.5
US
Adobe Inc
NASDAQ:ADBE
24.6
21%
1.2
US
N
NCR Corp
LSE:0K45
1 083.6
30%
36.1
US
Intuit Inc
NASDAQ:INTU
46.2
36%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
454.9
134%
3.4
US
Applovin Corp
NASDAQ:APP
76.6
74%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
64
28%
2.3
US
Synopsys Inc
NASDAQ:SNPS
51.9
40%
1.3

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 213,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.