SpiderPlus & Co
TSE:4192

Watchlist Manager
SpiderPlus & Co Logo
SpiderPlus & Co
TSE:4192
Watchlist
Price: 392 JPY 2.62% Market Closed
Market Cap: 13.8B JPY
Have any thoughts about
SpiderPlus & Co?
Write Note

Relative Value

The Relative Value of one SpiderPlus & Co stock under the Base Case scenario is 592.9 JPY. Compared to the current market price of 392 JPY, SpiderPlus & Co is Undervalued by 34%.

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
592.9 JPY
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
23
Median 3Y
8.2
Median 5Y
8.2
Industry
2.4
Forward
3.1
vs History
vs Industry
Median 3Y
-32.9
Median 5Y
-36.5
Industry
23.1
Forward
-155.2
vs History
vs Industry
Median 3Y
-41.5
Median 5Y
-49.2
Industry
16.9
vs History
10
vs Industry
Median 3Y
-23.5
Median 5Y
-33.9
Industry
21.5
vs History
86
vs Industry
20
Median 3Y
6.1
Median 5Y
6.2
Industry
2.9
vs History
89
vs Industry
25
Median 3Y
7.2
Median 5Y
7.1
Industry
2.4
Forward
2.7
vs History
89
vs Industry
31
Median 3Y
11.7
Median 5Y
11.5
Industry
4.8
vs History
vs Industry
Median 3Y
-32.1
Median 5Y
-38.9
Industry
12.9
Forward
106
vs History
vs Industry
Median 3Y
-26.6
Median 5Y
-29.2
Industry
16.7
vs History
vs Industry
Median 3Y
-35.7
Median 5Y
-43.2
Industry
15.7
vs History
vs Industry
Median 3Y
-28.4
Median 5Y
-34.4
Industry
18.7
vs History
93
vs Industry
12
Median 3Y
11.5
Median 5Y
12.3
Industry
2.5

Multiples Across Competitors

Competitors Multiples
SpiderPlus & Co 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
SpiderPlus & Co
TSE:4192
13.8B JPY 3.6 -25.2 -31.8 -22
US
Salesforce Inc
NYSE:CRM
321.7B USD 8.8 57.1 30.1 45.7
DE
SAP SE
XETRA:SAP
262.1B EUR 7.9 92.4 28.7 33.5
US
Adobe Inc
NASDAQ:ADBE
226.5B USD 10.8 42.3 26.5 29.6
US
NCR Corp
LSE:0K45
190.4B USD 27.8 401.6 380.6 1 148.6
US
Intuit Inc
NASDAQ:INTU
190.2B USD 11.7 64.2 41.3 49.7
US
Palantir Technologies Inc
NYSE:PLTR
139.3B USD 52.6 292.2 338.7 368.9
US
Applovin Corp
NASDAQ:APP
106.8B USD 24.9 92.8 55.5 71.4
US
Microstrategy Inc
NASDAQ:MSTR
80.5B USD 172.3 -197.9 -2 199.4 -1 504
US
Synopsys Inc
NASDAQ:SNPS
85.7B USD 14.1 57.2 48.6 56.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1B USD 19.3 80.9 57.7 66
P/E Multiple
Earnings Growth
JP
SpiderPlus & Co
TSE:4192
Average P/E: 131.2
Negative Multiple: -25.2
N/A
US
Salesforce Inc
NYSE:CRM
57.1
196%
DE
SAP SE
XETRA:SAP
92.4
41%
US
Adobe Inc
NASDAQ:ADBE
42.3
89%
US
N
NCR Corp
LSE:0K45
401.6
N/A
US
Intuit Inc
NASDAQ:INTU
64.2
146%
US
Palantir Technologies Inc
NYSE:PLTR
292.2
513%
US
Applovin Corp
NASDAQ:APP
92.8
569%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -197.9 N/A
US
Synopsys Inc
NASDAQ:SNPS
57.2
119%
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
112%
EV/EBITDA Multiple
EBITDA Growth
JP
SpiderPlus & Co
TSE:4192
Average EV/EBITDA: 112
Negative Multiple: -31.8
N/A
US
Salesforce Inc
NYSE:CRM
30.1
90%
DE
SAP SE
XETRA:SAP
28.7
71%
US
Adobe Inc
NASDAQ:ADBE
26.5
69%
US
N
NCR Corp
LSE:0K45
380.6
-25%
US
Intuit Inc
NASDAQ:INTU
41.3
113%
US
Palantir Technologies Inc
NYSE:PLTR
338.7
880%
US
Applovin Corp
NASDAQ:APP
55.5
211%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 199.4
479%
US
Synopsys Inc
NASDAQ:SNPS
48.6
116%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
104%
EV/EBIT Multiple
EBIT Growth
JP
SpiderPlus & Co
TSE:4192
Average EV/EBIT: 207.8
Negative Multiple: -22
N/A
US
Salesforce Inc
NYSE:CRM
45.7
170%
DE
SAP SE
XETRA:SAP
33.5
84%
US
Adobe Inc
NASDAQ:ADBE
29.6
81%
US
N
NCR Corp
LSE:0K45
1 148.6
121%
US
Intuit Inc
NASDAQ:INTU
49.7
143%
US
Palantir Technologies Inc
NYSE:PLTR
368.9
1 135%
US
Applovin Corp
NASDAQ:APP
71.4
292%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 504
14 172%
US
Synopsys Inc
NASDAQ:SNPS
56.8
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
66
115%

See Also

Discover More
Back to Top