SpiderPlus & Co
TSE:4192

Watchlist Manager
SpiderPlus & Co Logo
SpiderPlus & Co
TSE:4192
Watchlist
Price: 499 JPY 3.74% Market Closed
Market Cap: 17.6B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one SpiderPlus & Co stock under the Base Case scenario is 463.7 JPY. Compared to the current market price of 499 JPY, SpiderPlus & Co is Overvalued by 7%.

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
463.7 JPY
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.3
P/S
P/S
Price to Sales
4.3
vs History
78
vs Industry
28
Median 3Y
7.3
Median 5Y
7.5
Industry
2.4
Forward
3.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-30
Median 5Y
-33.8
Industry
22.4
Forward
39.5
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-38.4
Median 5Y
-46.4
Industry
16.9
More Details
173.4
P/FCFE
P/FCFE
Price to FCFE
173.4
vs History
12
vs Industry
5
Median 3Y
-16.6
Median 5Y
-26.4
Industry
20.9
More Details
6.7
P/B
P/B
Price to Book Value
6.7
vs History
43
vs Industry
17
Median 3Y
5.9
Median 5Y
6.1
Industry
2.9
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
78
vs Industry
30
Median 3Y
6.6
Median 5Y
6.8
Industry
2.4
Forward
2.9
More Details
5.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.7
vs History
78
vs Industry
37
Median 3Y
10.2
Median 5Y
10.4
Industry
4.8
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-32.1
Median 5Y
-38.1
Industry
12.7
Forward
22.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-25.7
Median 5Y
-28.3
Industry
16.2
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-33.7
Median 5Y
-40.8
Industry
15.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-28.4
Median 5Y
-33.3
Industry
18.3
More Details
10.7
EV/IC
EV/IC
Enterprise Value to IC
10.7
vs History
62
vs Industry
10
Median 3Y
11
Median 5Y
11.8
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
SpiderPlus & Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
SpiderPlus & Co
TSE:4192
17.6B JPY 4.3 -22.8 -43.8 -30.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
301.8B EUR 8.8 96.6 31.6 36.5
US
Salesforce Inc
NYSE:CRM
276.2B USD 7.3 44.6 24.3 35.3
US
Palantir Technologies Inc
NYSE:PLTR
219.8B USD 76.7 475.6 627.5 691.4
US
Adobe Inc
NASDAQ:ADBE
177.7B USD 8.1 26.3 19.6 21.7
US
Intuit Inc
NASDAQ:INTU
173.1B USD 10.1 57 36.3 43.5
US
NCR Corp
LSE:0K45
132.4B USD 46.9 140.4 392.9 3 239.3
US
Applovin Corp
NASDAQ:APP
117.8B USD 25 74.7 51.9 64.3
US
Microstrategy Inc
NASDAQ:MSTR
84B USD 181.3 -72 -2 012.1 -1 444.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.7B USD 15.9 69.8 46.3 52.8
P/S Multiple
Revenue Growth P/S to Growth
JP
SpiderPlus & Co
TSE:4192
Average P/S: 21 299.6
4.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
13%
0.7
US
Salesforce Inc
NYSE:CRM
7.3
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
76.7
32%
2.4
US
Adobe Inc
NASDAQ:ADBE
8.1
10%
0.8
US
Intuit Inc
NASDAQ:INTU
10.1
13%
0.8
US
N
NCR Corp
LSE:0K45
46.9
-9%
N/A
US
Applovin Corp
NASDAQ:APP
25
21%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
181.3
3%
60.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.9
13%
1.2
P/E Multiple
Earnings Growth PEG
JP
SpiderPlus & Co
TSE:4192
Average P/E: 123.1
Negative Multiple: -22.8 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
96.6
49%
2
US
Salesforce Inc
NYSE:CRM
44.6
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
475.6
71%
6.7
US
Adobe Inc
NASDAQ:ADBE
26.3
27%
1
US
Intuit Inc
NASDAQ:INTU
57
35%
1.6
US
N
NCR Corp
LSE:0K45
140.4
-49%
N/A
US
Applovin Corp
NASDAQ:APP
74.7
39%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -72 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
69.8
32%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
SpiderPlus & Co
TSE:4192
Average EV/EBITDA: 153.8
Negative Multiple: -43.8 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
31.6
19%
1.7
US
Salesforce Inc
NYSE:CRM
24.3
23%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
627.5
105%
6
US
Adobe Inc
NASDAQ:ADBE
19.6
17%
1.2
US
Intuit Inc
NASDAQ:INTU
36.3
29%
1.3
US
N
NCR Corp
LSE:0K45
392.9
12%
32.7
US
Applovin Corp
NASDAQ:APP
51.9
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 012.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.3
25%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SpiderPlus & Co
TSE:4192
Average EV/EBIT: 523.1
Negative Multiple: -30.3 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
36.5
21%
1.7
US
Salesforce Inc
NYSE:CRM
35.3
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
691.4
108%
6.4
US
Adobe Inc
NASDAQ:ADBE
21.7
20%
1.1
US
Intuit Inc
NASDAQ:INTU
43.5
35%
1.2
US
N
NCR Corp
LSE:0K45
3 239.3
84%
38.6
US
Applovin Corp
NASDAQ:APP
64.3
40%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 444.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.8
27%
2

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 241,400+ 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.