X

XNET Corp
TSE:4762

Watchlist Manager
XNET Corp
TSE:4762
Watchlist
Price: 1 300 JPY -2.18% Market Closed
Market Cap: 10.7B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one XNET Corp stock under the Base Case scenario is 855.15 JPY. Compared to the current market price of 1 300 JPY, XNET Corp 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
855.15 JPY
Overvaluation 34%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
17
vs Industry
49
Median 3Y
1.6
Median 5Y
1.6
Industry
2.3
More Details
18
P/E
P/E
Price to Earnings
18
vs History
9
vs Industry
32
Median 3Y
12.1
Median 5Y
12.5
Industry
22.1
More Details
8.9
P/OCF
P/OCF
Price to OCF
8.9
vs History
15
vs Industry
48
Median 3Y
7.2
Median 5Y
7.2
Industry
16.7
More Details
3.3
P/FCFE
P/FCFE
Price to FCFE
3.3
vs History
96
vs Industry
50
Median 3Y
8.2
Median 5Y
9.8
Industry
20.9
More Details
3.9
P/B
P/B
Price to Book Value
3.9
vs History
14
vs Industry
28
Median 3Y
1.1
Median 5Y
1.1
Industry
2.8
More Details
2.2
EV/S
EV/S
Enterprise Value to Sales
2.2
vs History
14
vs Industry
44
Median 3Y
1.2
Median 5Y
1.2
Industry
2.3
More Details
7.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.6
vs History
12
vs Industry
29
Median 3Y
4.1
Median 5Y
4.7
Industry
4.6
More Details
13.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.4
vs History
7
vs Industry
29
Median 3Y
6.4
Median 5Y
7.7
Industry
12.2
More Details
13.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.4
vs History
7
vs Industry
31
Median 3Y
6.4
Median 5Y
7.7
Industry
15.7
More Details
9.6
EV/OCF
EV/OCF
Enterprise Value to OCF
9.6
vs History
9
vs Industry
43
Median 3Y
5.2
Median 5Y
5.3
Industry
15.1
More Details
15.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.7
vs History
19
vs Industry
31
Median 3Y
7.2
Median 5Y
8.6
Industry
18.1
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
14
vs Industry
39
Median 3Y
0.9
Median 5Y
0.9
Industry
2.3
More Details

Multiples Across Competitors

Competitors Multiples
XNET Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
XNET Corp
TSE:4762
10.7B JPY 2 18 13.4 13.4
US
Visa Inc
NYSE:V
655.3B USD 17.8 33.3 25.8 27
US
Mastercard Inc
NYSE:MA
487.6B USD 17.3 37.9 28.9 30.5
US
Automatic Data Processing Inc
NASDAQ:ADP
118.7B USD 6 30.2 20.6 22.9
US
Fiserv Inc
NYSE:FI
100.1B USD 4.9 32 13.7 20.9
US
PayPal Holdings Inc
NASDAQ:PYPL
64.9B USD 2 15.6 9.4 11.1
NL
Adyen NV
AEX:ADYEN
46.2B EUR 20.5 49.9 36.4 40.6
US
Paychex Inc
NASDAQ:PAYX
51.6B USD 9.5 29.6 20.5 21.9
US
Fidelity National Information Services Inc
NYSE:FIS
42.1B USD 4.2 29 14.7 29.3
ES
Amadeus IT Group SA
MAD:AMS
30.6B EUR 5 24.4 13.5 19.1
US
Broadridge Financial Solutions Inc
NYSE:BR
27.8B USD 4.2 36.7 22.1 28.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
X
XNET Corp
TSE:4762
Average EV/EBITDA: 19.9
13.4
N/A N/A
US
Visa Inc
NYSE:V
25.8
12%
2.2
US
Mastercard Inc
NYSE:MA
28.9
14%
2.1
US
Automatic Data Processing Inc
NASDAQ:ADP
20.6
7%
2.9
US
F
Fiserv Inc
NYSE:FI
13.7
12%
1.1
US
PayPal Holdings Inc
NASDAQ:PYPL
9.4
8%
1.2
NL
Adyen NV
AEX:ADYEN
36.4
32%
1.1
US
Paychex Inc
NASDAQ:PAYX
20.5
7%
2.9
US
Fidelity National Information Services Inc
NYSE:FIS
14.7
13%
1.1
ES
Amadeus IT Group SA
MAD:AMS
13.5
10%
1.3
US
Broadridge Financial Solutions Inc
NYSE:BR
22.1
14%
1.6

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 248,900+ 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

© 2025 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.