P

Photosynth Inc
TSE:4379

Watchlist Manager
Photosynth Inc
TSE:4379
Watchlist
Price: 326 JPY 2.19% Market Closed
Market Cap: 5.1B JPY
Have any thoughts about
Photosynth Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Photosynth Inc stock under the Base Case scenario is 234.28 JPY. Compared to the current market price of 326 JPY, Photosynth Inc is Overvalued by 28%.

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
234.28 JPY
Overvaluation 28%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
76
vs Industry
24
Median 3Y
2.6
Median 5Y
2.6
Industry
1.2
More Details
54.5
P/E
P/E
Price to Earnings
54.5
vs History
7
vs Industry
Median 3Y
-12.7
Median 5Y
-12.7
Industry
16.1
More Details
15.2
P/OCF
P/OCF
Price to OCF
15.2
vs History
21
vs Industry
11
Median 3Y
-190.7
Median 5Y
-190.7
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-36.9
Median 5Y
-36.9
Industry
15.9
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
47
vs Industry
18
Median 3Y
2.7
Median 5Y
2.7
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
68
vs Industry
34
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
More Details
1.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.6
vs History
52
vs Industry
59
Median 3Y
2
Median 5Y
2
Industry
4.2
More Details
13.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.3
vs History
15
vs Industry
3
Median 3Y
-5.8
Median 5Y
-5.8
Industry
8.5
More Details
143.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
143.2
vs History
0
vs Industry
Median 3Y
-17.5
Median 5Y
-17.5
Industry
11.8
More Details
10.4
EV/OCF
EV/OCF
Enterprise Value to OCF
10.4
vs History
21
vs Industry
15
Median 3Y
-151.1
Median 5Y
-151.1
Industry
10.1
More Details
60.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
60.7
vs History
5
vs Industry
Median 3Y
-12
Median 5Y
-12
Industry
13.8
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
65
vs Industry
16
Median 3Y
2.4
Median 5Y
2.4
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Photosynth 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
Photosynth Inc
TSE:4379
5.1B JPY 1.8 54.5 13.3 143.2
JP
Secom Co Ltd
TSE:9735
2.5T JPY 2.1 24 9.2 14.3
SE
Securitas AB
STO:SECU B
79B SEK 0.5 16.7 7.6 10.7
US
Brinks Co
NYSE:BCO
3.9B USD 0.8 33 8.1 12.8
US
Geo Group Inc
NYSE:GEO
3.9B USD 1.3 70.5 10.3 13.4
JP
Sohgo Security Services Co Ltd
TSE:2331
526.1B JPY 1 20.6 6.7 10.8
US
CoreCivic Inc
NYSE:CXW
2.3B USD 1.2 30.7 9.6 15.7
SE
Loomis AB
STO:LOOMIS
23.5B SEK 0.8 15.1 4.2 8.2
TW
Taiwan Secom Co Ltd
TWSE:9917
56.8B TWD 3.2 20.1 13.2 21.6
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.1T KRW 0.8 10.8 3.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
JP
P
Photosynth Inc
TSE:4379
Average P/E: 29.6
54.5
N/A N/A
JP
Secom Co Ltd
TSE:9735
24
22%
1.1
SE
Securitas AB
STO:SECU B
16.7
479%
0
US
Brinks Co
NYSE:BCO
33
394%
0.1
US
Geo Group Inc
NYSE:GEO
70.5
82%
0.9
JP
Sohgo Security Services Co Ltd
TSE:2331
20.6
26%
0.8
US
CoreCivic Inc
NYSE:CXW
30.7
65%
0.5
SE
Loomis AB
STO:LOOMIS
15.1
72%
0.2
TW
T
Taiwan Secom Co Ltd
TWSE:9917
20.1
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
KR
S1 Corp
KRX:012750
10.8
9%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
P
Photosynth Inc
TSE:4379
Average EV/EBITDA: 8.6
13.3
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.2
14%
0.7
SE
Securitas AB
STO:SECU B
7.6
20%
0.4
US
Brinks Co
NYSE:BCO
8.1
39%
0.2
US
Geo Group Inc
NYSE:GEO
10.3
6%
1.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.7
18%
0.4
US
CoreCivic Inc
NYSE:CXW
9.6
10%
1
SE
Loomis AB
STO:LOOMIS
4.2
26%
0.2
TW
T
Taiwan Secom Co Ltd
TWSE:9917
13.2
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
3.5
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
P
Photosynth Inc
TSE:4379
Average EV/EBIT: 25.7
143.2
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.3
N/A N/A
SE
Securitas AB
STO:SECU B
10.7
29%
0.4
US
Brinks Co
NYSE:BCO
12.8
67%
0.2
US
Geo Group Inc
NYSE:GEO
13.4
0%
31.3
JP
Sohgo Security Services Co Ltd
TSE:2331
10.8
N/A N/A
US
CoreCivic Inc
NYSE:CXW
15.7
10%
1.6
SE
Loomis AB
STO:LOOMIS
8.2
41%
0.2
TW
T
Taiwan Secom Co Ltd
TWSE:9917
21.6
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
6.5
15%
0.4

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 210,600+ 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

© 2024 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.