Digital Garage Inc
TSE:4819

Watchlist Manager
Digital Garage Inc Logo
Digital Garage Inc
TSE:4819
Watchlist
Price: 2 651 JPY 1.84% Market Closed
Market Cap: 126.5B JPY

Relative Value

The Relative Value of one Digital Garage Inc stock under the Base Case scenario is 2 695.23 JPY. Compared to the current market price of 2 651 JPY, Digital Garage Inc is Undervalued by 2%.

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
2 695.23 JPY
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
20
Median 3Y
5.1
Median 5Y
5.1
Industry
2.4
Forward
2.8
vs History
vs Industry
30
Median 3Y
-14.5
Median 5Y
6.8
Industry
22.3
Forward
22.9
vs History
71
vs Industry
56
Median 3Y
8.6
Median 5Y
13.4
Industry
16
vs History
31
vs Industry
45
Median 3Y
14.6
Median 5Y
16
Industry
20.9
vs History
90
vs Industry
42
Median 3Y
2.1
Median 5Y
2.2
Industry
3
vs History
84
vs Industry
39
Median 3Y
2.2
Median 5Y
2.3
Industry
2.4
Forward
1.2
vs History
76
vs Industry
46
Median 3Y
3.3
Median 5Y
3.4
Industry
4.9
vs History
vs Industry
4
Median 3Y
5.7
Median 5Y
5.8
Industry
12.2
Forward
4
vs History
vs Industry
29
Median 3Y
-12.9
Median 5Y
3.9
Industry
15.9
Forward
5.1
vs History
73
vs Industry
60
Median 3Y
3.6
Median 5Y
5.4
Industry
14.7
vs History
58
vs Industry
50
Median 3Y
5
Median 5Y
6.3
Industry
17.4
vs History
82
vs Industry
31
Median 3Y
1.3
Median 5Y
1.5
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Digital Garage 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
Digital Garage Inc
TSE:4819
121.5B JPY 3.6 -11 -24.5 -8.3
US
International Business Machines Corp
NYSE:IBM
289.9B USD 4.4 36.3 22.4 31.4
IE
Accenture PLC
NYSE:ACN
176.8B USD 2.5 23.2 12.7 15.6
IN
Tata Consultancy Services Ltd
NSE:TCS
11.6T INR 4.5 23.4 16.2 17.6
IN
Infosys Ltd
NSE:INFY
6.6T INR 3.9 23.6 15.4 17.5
JP
Fujitsu Ltd
TSE:6702
8.2T JPY 2.4 18.4 16.6 24.4
IN
HCL Technologies Ltd
NSE:HCLTECH
4.5T INR 3.7 26.7 16.3 19.5
JP
NEC Corp
TSE:6701
7.9T JPY 2.3 33.7 16.1 23.7
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
41.4B USD 2 19.4 10.4 12.1
JP
NTT Data Group Corp
DUS:NT5
30.3B EUR 1.2 39.5 10 21.3
JP
NTT Data Corp
TSE:9613
5.6T JPY 1.2 39.1 9.9 21.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Digital Garage Inc
TSE:4819
Average EV/EBITDA: 14.6
Negative Multiple: -24.5
N/A N/A
US
International Business Machines Corp
NYSE:IBM
22.4
15%
1.5
IE
Accenture PLC
NYSE:ACN
12.7
7%
1.8
IN
Tata Consultancy Services Ltd
NSE:TCS
16.2
7%
2.3
IN
Infosys Ltd
NSE:INFY
15.4
8%
1.9
JP
Fujitsu Ltd
TSE:6702
16.6
13%
1.3
IN
HCL Technologies Ltd
NSE:HCLTECH
16.3
8%
2
JP
NEC Corp
TSE:6701
16.1
14%
1.2
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
10.4
8%
1.3
JP
N
NTT Data Group Corp
DUS:NT5
10
12%
0.8
JP
NTT Data Corp
TSE:9613
9.9
12%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Digital Garage Inc
TSE:4819
Average EV/EBIT: 20.4
Negative Multiple: -8.3
N/A N/A
US
International Business Machines Corp
NYSE:IBM
31.4
20%
1.6
IE
Accenture PLC
NYSE:ACN
15.6
7%
2.2
IN
Tata Consultancy Services Ltd
NSE:TCS
17.6
7%
2.5
IN
Infosys Ltd
NSE:INFY
17.5
10%
1.8
JP
Fujitsu Ltd
TSE:6702
24.4
N/A N/A
IN
HCL Technologies Ltd
NSE:HCLTECH
19.5
9%
2.2
JP
NEC Corp
TSE:6701
23.7
14%
1.7
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
12.1
8%
1.5
JP
N
NTT Data Group Corp
DUS:NT5
21.3
N/A N/A
JP
NTT Data Corp
TSE:9613
21.1
N/A N/A