Sansan Inc
TSE:4443

Watchlist Manager
Sansan Inc Logo
Sansan Inc
TSE:4443
Watchlist
Price: 1 920 JPY 1.37% Market Closed
Market Cap: 242.7B JPY

Relative Value

The Relative Value of one Sansan Inc stock under the Base Case scenario is 1 260.88 JPY. Compared to the current market price of 1 920 JPY, Sansan Inc is Overvalued 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
1 260.88 JPY
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
18
Median 3Y
7.4
Median 5Y
7.8
Industry
2.3
Forward
5.6
vs History
71
vs Industry
2
Median 3Y
202.1
Median 5Y
258.6
Industry
22.1
Forward
96.6
vs History
68
vs Industry
13
Median 3Y
49.5
Median 5Y
50.7
Industry
16.7
vs History
19
vs Industry
12
Median 3Y
51.9
Median 5Y
42.2
Industry
20.9
vs History
63
vs Industry
5
Median 3Y
14.6
Median 5Y
15.3
Industry
2.8
vs History
80
vs Industry
19
Median 3Y
6.7
Median 5Y
7.2
Industry
2.3
Forward
5.1
vs History
82
vs Industry
31
Median 3Y
7.9
Median 5Y
8.4
Industry
4.6
vs History
87
vs Industry
5
Median 3Y
114.9
Median 5Y
122.8
Industry
12.2
Forward
57.9
vs History
82
vs Industry
3
Median 3Y
274.6
Median 5Y
239.8
Industry
15.7
vs History
66
vs Industry
14
Median 3Y
45.7
Median 5Y
46.5
Industry
15.1
vs History
49
vs Industry
7
Median 3Y
60.8
Median 5Y
63.8
Industry
18.1
vs History
76
vs Industry
5
Median 3Y
16.2
Median 5Y
17
Industry
2.3

Multiples Across Competitors

Competitors Multiples
Sansan Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Sansan Inc
TSE:4443
242.4B JPY 5.9 114.8 61.6 88.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
285.5B EUR 8.1 49.8 26.9 30.8
US
Salesforce Inc
NYSE:CRM
256.3B USD 6.8 41.4 22.5 32.7
US
Palantir Technologies Inc
NYSE:PLTR
256.9B USD 89.7 555.9 735.9 810.8
US
Intuit Inc
NASDAQ:INTU
174.6B USD 10.2 57.5 36.6 43.9
US
Adobe Inc
NASDAQ:ADBE
161.9B USD 7.3 24 17.8 19.8
US
NCR Corp
LSE:0K45
111.1B USD 39.3 117.8 329.8 2 718.9
US
Applovin Corp
NASDAQ:APP
94.1B USD 20 59.7 41.7 51.7
US
Microstrategy Inc
NASDAQ:MSTR
90.6B USD 195.5 -77.7 -2 158 -1 549.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.7B USD 17 74.5 49.4 56.4
P/S Multiple
Revenue Growth P/S to Growth
JP
Sansan Inc
TSE:4443
Average P/S: 21 301
5.9
23%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.1
12%
0.7
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
89.7
32%
2.8
US
Intuit Inc
NASDAQ:INTU
10.2
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.3
10%
0.7
US
N
NCR Corp
LSE:0K45
39.3
-8%
N/A
US
Applovin Corp
NASDAQ:APP
20
20%
1
US
Microstrategy Inc
NASDAQ:MSTR
195.5
3%
65.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
17
13%
1.3
P/E Multiple
Earnings Growth PEG
JP
Sansan Inc
TSE:4443
Average P/E: 121.7
114.8
111%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
49.8
50%
1
US
Salesforce Inc
NYSE:CRM
41.4
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
555.9
68%
8.2
US
Intuit Inc
NASDAQ:INTU
57.5
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24
26%
0.9
US
N
NCR Corp
LSE:0K45
117.8
-51%
N/A
US
Applovin Corp
NASDAQ:APP
59.7
39%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -77.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.5
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Sansan Inc
TSE:4443
Average EV/EBITDA: 146.9
61.6
79%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
26.9
19%
1.4
US
Salesforce Inc
NYSE:CRM
22.5
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
735.9
105%
7
US
Intuit Inc
NASDAQ:INTU
36.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
17.8
17%
1
US
N
NCR Corp
LSE:0K45
329.8
11%
30
US
Applovin Corp
NASDAQ:APP
41.7
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 158 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.4
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Sansan Inc
TSE:4443
Average EV/EBIT: 428.2
88.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
30.8
21%
1.5
US
Salesforce Inc
NYSE:CRM
32.7
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
810.8
108%
7.5
US
Intuit Inc
NASDAQ:INTU
43.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
19.8
20%
1
US
N
NCR Corp
LSE:0K45
2 718.9
84%
32.4
US
Applovin Corp
NASDAQ:APP
51.7
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 549.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.4
27%
2.1