R

Rebase Inc
TSE:5138

Watchlist Manager
Rebase Inc
TSE:5138
Watchlist
Price: 881 JPY -2.11% Market Closed
Market Cap: 4.3B JPY

Relative Value

The Relative Value of one Rebase Inc stock under the Base Case scenario is 647.55 JPY. Compared to the current market price of 881 JPY, Rebase Inc is Overvalued by 26%.

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
647.55 JPY
Overvaluation 26%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
86
vs Industry
7
Median 3Y
3.2
Median 5Y
3.2
Industry
0.6
Forward
2
vs History
86
vs Industry
19
Median 3Y
20
Median 5Y
20
Industry
17.2
Forward
85.6
vs History
36
vs Industry
15
Median 3Y
11
Median 5Y
11
Industry
8.6
vs History
36
vs Industry
23
Median 3Y
12.3
Median 5Y
12.3
Industry
17.6
vs History
94
vs Industry
9
Median 3Y
5.2
Median 5Y
5.2
Industry
1.7
vs History
86
vs Industry
9
Median 3Y
2.6
Median 5Y
2.6
Industry
0.7
Forward
1.4
vs History
86
vs Industry
27
Median 3Y
2.7
Median 5Y
2.7
Industry
2.4
vs History
78
vs Industry
22
Median 3Y
9.6
Median 5Y
9.6
Industry
8.7
vs History
76
vs Industry
31
Median 3Y
10.3
Median 5Y
10.3
Industry
13.3
vs History
42
vs Industry
22
Median 3Y
8.1
Median 5Y
8.1
Industry
10
vs History
39
vs Industry
28
Median 3Y
9
Median 5Y
9
Industry
14.2
vs History
94
vs Industry
1
Median 3Y
11.6
Median 5Y
11.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Rebase 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
Rebase Inc
TSE:5138
4.3B JPY 2.1 15.9 8.1 9.3
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.4 18.2 33
ZA
Naspers Ltd
JSE:NPN
894.9B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
408.6B USD 2.8 22.7 23.6 23.6
CN
PDD Holdings Inc
NASDAQ:PDD
154.3B USD 2.6 10.5 7.1 7.1
NL
Prosus NV
AEX:PRX
131.5B EUR 22.4 11.4 629.7 629.7
AR
Mercadolibre Inc
NASDAQ:MELI
104.8B USD 4 50.4 26.4 32.5
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.4 26.3 32.5
US
DoorDash Inc
NASDAQ:DASH
92.9B USD 7.4 107.6 69.4 131.4
CN
Meituan
HKEX:3690
620.3B HKD 1.5 -279 -172.9 -172.9
CN
JD.Com Inc
HKEX:9618
368.5B HKD 0.3 10.2 10.9 10.9
P/S Multiple
Revenue Growth P/S to Growth
JP
R
Rebase Inc
TSE:5138
Average P/S: 5.1
2.1
14%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.8
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
22.4
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.4
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
JP
R
Rebase Inc
TSE:5138
Average P/E: 34.7
15.9
-11%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.4
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.7
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.5
10%
1.1
NL
Prosus NV
AEX:PRX
11.4
3%
3.8
AR
Mercadolibre Inc
NASDAQ:MELI
50.4
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.4
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
107.6
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -279
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
R
Rebase Inc
TSE:5138
Average EV/EBITDA: 91.1
8.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
13%
1.8
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
13%
0.5
NL
Prosus NV
AEX:PRX
629.7
75%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
26.4
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
26.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
69.4
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -172.9
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
R
Rebase Inc
TSE:5138
Average EV/EBIT: 101.1
9.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
14%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
13%
0.5
NL
Prosus NV
AEX:PRX
629.7
97%
6.5
AR
Mercadolibre Inc
NASDAQ:MELI
32.5
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.5
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
131.4
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -172.9
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
4%
2.7