Base Inc
TSE:4477

Watchlist Manager
Base Inc Logo
Base Inc
TSE:4477
Watchlist
Price: 238 JPY 0.85% Market Closed
Market Cap: 27.6B JPY
Have any thoughts about
Base Inc?
Write Note

Relative Value

The Relative Value of one Base Inc stock under the Base Case scenario is 214.97 JPY. Compared to the current market price of 238 JPY, Base Inc is Overvalued by 10%.

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
214.97 JPY
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
44
Median 3Y
3.2
Median 5Y
3.5
Industry
2.3
Forward
1.7
vs History
25
vs Industry
Median 3Y
-25.9
Median 5Y
-25.9
Industry
22.8
Forward
47.8
vs History
vs Industry
Median 3Y
-28.8
Median 5Y
-372.9
Industry
16.6
vs History
vs Industry
Median 3Y
-28.2
Median 5Y
-224.3
Industry
21.4
vs History
93
vs Industry
46
Median 3Y
2.4
Median 5Y
3.2
Industry
2.8
vs History
87
vs Industry
76
Median 3Y
1.1
Median 5Y
1.4
Industry
2.3
Forward
0.4
vs History
85
vs Industry
76
Median 3Y
2.2
Median 5Y
2.7
Industry
4.8
vs History
25
vs Industry
Median 3Y
-9.7
Median 5Y
-9.7
Industry
12.8
Forward
7.7
vs History
25
vs Industry
Median 3Y
-9.4
Median 5Y
-9.4
Industry
16.4
vs History
vs Industry
Median 3Y
-11
Median 5Y
-91.8
Industry
15.6
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-53.8
Industry
18.5
vs History
vs Industry
13
Median 3Y
-3
Median 5Y
-6.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Base Inc 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
Base Inc
TSE:4477
27.5B JPY 2 126.9 21.7 21.8
CA
Shopify Inc
NYSE:SHOP
102.8B USD 13.3 80.3 112.2 118
US
Snowflake Inc.
NYSE:SNOW
38.7B USD 12.2 -38.4 -32.2 -28.2
US
Cloudflare Inc
NYSE:NET
29.7B USD 20.2 -290.6 -718.1 -171.4
US
GoDaddy Inc
NYSE:GDDY
23.5B USD 5.3 12.7 26.1 30.4
US
MongoDB Inc
NASDAQ:MDB
20B USD 11.1 -90.5 -70.1 -64.9
US
Verisign Inc
NASDAQ:VRSN
17.3B USD 11.2 20.1 16.5 17.1
US
Akamai Technologies Inc
NASDAQ:AKAM
15.3B USD 3.9 24.2 11.7 21.3
US
Twilio Inc
NYSE:TWLO
13.8B USD 3.2 -29.6 101 -113.9
US
Okta Inc
NASDAQ:OKTA
12.5B USD 5.1 -91.3 -76.3 -48.6
IL
Wix.Com Ltd
NASDAQ:WIX
9B USD 5.5 122.2 123.3 212.6
P/E Multiple
Earnings Growth
JP
Base Inc
TSE:4477
Average P/E: 64.4
126.9
N/A
CA
Shopify Inc
NYSE:SHOP
80.3
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -38.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -290.6 N/A
US
GoDaddy Inc
NYSE:GDDY
12.7
-3%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -90.5 N/A
US
Verisign Inc
NASDAQ:VRSN
20.1
12%
US
Akamai Technologies Inc
NASDAQ:AKAM
24.2
115%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -29.6 N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -91.3 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
122.2
1 247%
EV/EBITDA Multiple
EBITDA Growth
JP
Base Inc
TSE:4477
Average EV/EBITDA: 58.9
21.7
N/A
CA
Shopify Inc
NYSE:SHOP
112.2
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -32.2 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -718.1 N/A
US
GoDaddy Inc
NYSE:GDDY
26.1
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -70.1 N/A
US
Verisign Inc
NASDAQ:VRSN
16.5
15%
US
Akamai Technologies Inc
NASDAQ:AKAM
11.7
53%
US
Twilio Inc
NYSE:TWLO
101
N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -76.3 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
123.3
1 611%
EV/EBIT Multiple
EBIT Growth
JP
Base Inc
TSE:4477
Average EV/EBIT: 70.2
21.8
N/A
CA
Shopify Inc
NYSE:SHOP
118
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -28.2 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -171.4 N/A
US
GoDaddy Inc
NYSE:GDDY
30.4
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -64.9 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
14%
US
Akamai Technologies Inc
NASDAQ:AKAM
21.3
89%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -113.9 N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -48.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
212.6
6 673%

See Also

Discover More
Back to Top