C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 2 908 JPY -1.46% Market Closed
Market Cap: 138.5B JPY
Have any thoughts about
Cybozu Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Cybozu Inc stock under the Base Case scenario is 2 051.4 JPY. Compared to the current market price of 2 908 JPY, Cybozu Inc is Overvalued by 29%.

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
2 051.4 JPY
Overvaluation 29%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

4.9
P/S
P/S
Price to Sales
4.9
vs History
73
vs Industry
35
Median 3Y
3.6
Median 5Y
4.7
Industry
2.4
Forward
4.7
More Details
51
P/E
P/E
Price to Earnings
51
vs History
74
vs Industry
19
Median 3Y
45.4
Median 5Y
78.4
Industry
23.2
Forward
66.2
More Details
31
P/OCF
P/OCF
Price to OCF
31
vs History
84
vs Industry
29
Median 3Y
42.3
Median 5Y
46.1
Industry
17.4
More Details
244.2
P/FCFE
P/FCFE
Price to FCFE
244.2
vs History
1
vs Industry
17
Median 3Y
48.9
Median 5Y
65.4
Industry
21.3
More Details
10.2
P/B
P/B
Price to Book Value
10.2
vs History
87
vs Industry
14
Median 3Y
10.1
Median 5Y
13.1
Industry
2.9
More Details
4.7
EV/S
EV/S
Enterprise Value to Sales
4.7
vs History
74
vs Industry
35
Median 3Y
3.4
Median 5Y
4.5
Industry
2.4
Forward
4.5
More Details
5.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.2
vs History
73
vs Industry
53
Median 3Y
3.7
Median 5Y
4.9
Industry
4.9
More Details
22.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.3
vs History
84
vs Industry
28
Median 3Y
24.3
Median 5Y
31.6
Industry
12.9
Forward
30.4
More Details
35.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
35.5
vs History
84
vs Industry
21
Median 3Y
44.6
Median 5Y
49.8
Industry
16.5
More Details
29.6
EV/OCF
EV/OCF
Enterprise Value to OCF
29.6
vs History
84
vs Industry
29
Median 3Y
40.9
Median 5Y
44.6
Industry
16.3
More Details
233
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
233
vs History
1
vs Industry
15
Median 3Y
-49.2
Median 5Y
54.5
Industry
19
More Details
8.8
EV/IC
EV/IC
Enterprise Value to IC
8.8
vs History
74
vs Industry
17
Median 3Y
6.8
Median 5Y
8.8
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
Cybozu 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
Cybozu Inc
TSE:4776
138.5B JPY 4.9 51 22.3 35.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
329.3B USD 8.9 55.5 29.8 44.3
DE
SAP SE
XETRA:SAP
275.7B EUR 8.3 97.2 30.2 35.2
US
Adobe Inc
NASDAQ:ADBE
197.2B USD 9.2 35.5 24.3 25
US
NCR Corp
LSE:0K45
186.1B USD 27.2 392.7 372.2 1 123.2
US
Palantir Technologies Inc
NYSE:PLTR
187B USD 70.7 392.4 458.7 499.6
US
Intuit Inc
NASDAQ:INTU
180.8B USD 10.9 61.9 39.6 47.8
US
Applovin Corp
NASDAQ:APP
114.7B USD 26.7 99.7 59.5 76.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.6B USD 19.4 81.4 58.1 66.4
US
Synopsys Inc
NASDAQ:SNPS
77.1B USD 12.6 34.1 44.2 53.9
P/S Multiple
Revenue Growth P/S to Growth
JP
C
Cybozu Inc
TSE:4776
Average P/S: 21 282.7
4.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.9
31%
0.3
DE
SAP SE
XETRA:SAP
8.3
37%
0.2
US
Adobe Inc
NASDAQ:ADBE
9.2
35%
0.3
US
N
NCR Corp
LSE:0K45
27.2
-40%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
70.7
93%
0.8
US
Intuit Inc
NASDAQ:INTU
10.9
44%
0.2
US
Applovin Corp
NASDAQ:APP
26.7
106%
0.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
19.4
47%
0.4
US
Synopsys Inc
NASDAQ:SNPS
12.6
46%
0.3
P/E Multiple
Earnings Growth P/E to Growth
JP
C
Cybozu Inc
TSE:4776
Average P/E: 130.1
51
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
55.5
197%
0.3
DE
SAP SE
XETRA:SAP
97.2
41%
2.4
US
Adobe Inc
NASDAQ:ADBE
35.5
109%
0.3
US
N
NCR Corp
LSE:0K45
392.7
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
392.4
533%
0.7
US
Intuit Inc
NASDAQ:INTU
61.9
145%
0.4
US
Applovin Corp
NASDAQ:APP
99.7
645%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.4
111%
0.7
US
Synopsys Inc
NASDAQ:SNPS
34.1
39%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBITDA: 113.9
22.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
29.8
90%
0.3
DE
SAP SE
XETRA:SAP
30.2
71%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.3
82%
0.3
US
N
NCR Corp
LSE:0K45
372.2
-29%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
458.7
1 004%
0.5
US
Intuit Inc
NASDAQ:INTU
39.6
111%
0.4
US
Applovin Corp
NASDAQ:APP
59.5
261%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.1
102%
0.6
US
Synopsys Inc
NASDAQ:SNPS
44.2
142%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBIT: 200.7
35.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
44.3
170%
0.3
DE
SAP SE
XETRA:SAP
35.2
86%
0.4
US
Adobe Inc
NASDAQ:ADBE
25
79%
0.3
US
N
NCR Corp
LSE:0K45
1 123.2
120%
9.4
US
Palantir Technologies Inc
NYSE:PLTR
499.6
1 184%
0.4
US
Intuit Inc
NASDAQ:INTU
47.8
152%
0.3
US
Applovin Corp
NASDAQ:APP
76.6
425%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.4
112%
0.6
US
Synopsys Inc
NASDAQ:SNPS
53.9
174%
0.3

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 210,900+ 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

© 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.