Hennge KK
TSE:4475

Watchlist Manager
Hennge KK Logo
Hennge KK
TSE:4475
Watchlist
Price: 1 462 JPY 0.14% Market Closed
Market Cap: 47B JPY
Have any thoughts about
Hennge KK?
Write Note

Relative Value

The Relative Value of one Hennge KK stock under the Base Case scenario is 877.01 JPY. Compared to the current market price of 1 462 JPY, Hennge KK is Overvalued by 40%.

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
877.01 JPY
Overvaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
25
Median 3Y
5.3
Median 5Y
5.7
Industry
2.4
Forward
4.6
vs History
73
vs Industry
14
Median 3Y
78.4
Median 5Y
93.1
Industry
23.1
Forward
29.8
vs History
58
vs Industry
21
Median 3Y
35.4
Median 5Y
31.9
Industry
16.9
vs History
60
vs Industry
22
Median 3Y
36.5
Median 5Y
34.2
Industry
21.5
vs History
44
vs Industry
8
Median 3Y
14.8
Median 5Y
16.5
Industry
2.9
vs History
44
vs Industry
27
Median 3Y
4.6
Median 5Y
5.1
Industry
2.4
Forward
3.9
vs History
44
vs Industry
41
Median 3Y
5.5
Median 5Y
6.1
Industry
4.8
vs History
63
vs Industry
16
Median 3Y
44.5
Median 5Y
48.8
Industry
12.9
Forward
17.2
vs History
65
vs Industry
18
Median 3Y
46.3
Median 5Y
53.3
Industry
16.7
vs History
57
vs Industry
23
Median 3Y
32
Median 5Y
28.5
Industry
15.7
vs History
58
vs Industry
23
Median 3Y
32.7
Median 5Y
30.6
Industry
18.7
vs History
34
vs Industry
6
Median 3Y
20.2
Median 5Y
22.8
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Hennge KK 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
Hennge KK
TSE:4475
47B JPY 5.6 56.8 38.5 40.1
CA
Shopify Inc
NYSE:SHOP
137.1B USD 16.6 98.6 135.4 140.8
US
Snowflake Inc.
NYSE:SNOW
57.8B USD 17.7 -55.9 -50.3 -44.1
US
Cloudflare Inc
NYSE:NET
35.4B USD 22.8 -383.3 -990.5 -214.2
US
GoDaddy Inc
NYSE:GDDY
27B USD 6 14.6 29.7 34.5
US
MongoDB Inc
NASDAQ:MDB
24.5B USD 13.3 -110.6 -88.6 -81.9
US
Verisign Inc
NASDAQ:VRSN
17.7B USD 11.5 20.7 17.1 17.7
US
Twilio Inc
NYSE:TWLO
15.9B USD 3.7 -34.5 121.1 -136.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9B USD 3.5 26.4 10.8 20.1
US
Okta Inc
NASDAQ:OKTA
13B USD 5.2 -94.6 -81.4 -51.8
IL
Wix.Com Ltd
NASDAQ:WIX
11.8B USD 7.1 158.9 163.2 281.5
P/E Multiple
Earnings Growth
JP
Hennge KK
TSE:4475
Average P/E: 62.7
56.8
N/A
CA
Shopify Inc
NYSE:SHOP
98.6
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -383.3 N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -110.6 N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.4
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -94.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.9
1 247%
EV/EBITDA Multiple
EBITDA Growth
JP
Hennge KK
TSE:4475
Average EV/EBITDA: 73.7
38.5
N/A
CA
Shopify Inc
NYSE:SHOP
135.4
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -990.5 N/A
US
GoDaddy Inc
NYSE:GDDY
29.7
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.6 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
121.1
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.4 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
163.2
1 611%
EV/EBIT Multiple
EBIT Growth
JP
Hennge KK
TSE:4475
Average EV/EBIT: 89.1
40.1
N/A
CA
Shopify Inc
NYSE:SHOP
140.8
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -214.2 N/A
US
GoDaddy Inc
NYSE:GDDY
34.5
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -81.9 N/A
US
Verisign Inc
NASDAQ:VRSN
17.7
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -136.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.1
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
281.5
6 673%

See Also

Discover More
Back to Top