O

OpenWork Inc
TSE:5139

Watchlist Manager
OpenWork Inc
TSE:5139
Watchlist
Price: 1 088 JPY -2.16% Market Closed
Market Cap: 23.2B JPY

Relative Value

The Relative Value of one OpenWork Inc stock under the Base Case scenario is 623.33 JPY. Compared to the current market price of 1 088 JPY, OpenWork Inc is Overvalued by 43%.

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
623.33 JPY
Overvaluation 43%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
OpenWork 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
OpenWork Inc
TSE:5139
22.5B JPY 5.2 24.2 11.7 11.8
US
Alphabet Inc
NASDAQ:GOOGL
3.9T USD 10.2 31.8 27 31.2
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 8.1 26.2 15.2 18.5
CN
Tencent Holdings Ltd
HKEX:700
5.5T HKD 6.8 22.6 18.8 18.8
CN
Baidu Inc
NASDAQ:BIDU
56.6B USD 3 46.8 183.7 183.7
CN
Kuaishou Technology
HKEX:1024
340.6B HKD 2.2 17.4 12.3 12.3
JP
LY Corp
XMUN:YOJ
31.3B EUR 2.9 28.4 3 671.4 5 725.5
KR
Naver Corp
KRX:035420
35.7T KRW 3 16.3 13.7 13.7
NL
Nebius Group NV
NASDAQ:NBIS
23.8B USD 5 400.2 8 531.3 -488 728.7 -278 938
JP
Z Holdings Corp
TSE:4689
2.7T JPY 1.4 13.4 13.3 20.8
KR
Kakao Corp
KRX:035720
25.2T KRW 3.2 108.4 12.9 32
P/E Multiple
Earnings Growth PEG
JP
O
OpenWork Inc
TSE:5139
Average P/E: 806.1
24.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.8
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
26.2
12%
2.2
CN
Tencent Holdings Ltd
HKEX:700
22.6
19%
1.2
CN
Baidu Inc
NASDAQ:BIDU
46.8
1%
46.8
CN
Kuaishou Technology
HKEX:1024
17.4
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28.4
11%
2.6
KR
Naver Corp
KRX:035420
16.3
10%
1.6
NL
Nebius Group NV
NASDAQ:NBIS
8 531.3
N/A N/A
JP
Z Holdings Corp
TSE:4689
13.4
11%
1.2
KR
Kakao Corp
KRX:035720
108.4
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
O
OpenWork Inc
TSE:5139
Average EV/EBITDA: 398
11.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27
26%
1
US
Meta Platforms Inc
NASDAQ:META
15.2
24%
0.6
CN
Tencent Holdings Ltd
HKEX:700
18.8
18%
1
CN
Baidu Inc
NASDAQ:BIDU
183.7
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
12.3
24%
0.5
JP
L
LY Corp
XMUN:YOJ
3 671.4
12%
306
KR
Naver Corp
KRX:035420
13.7
12%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -488 728.7 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.3
12%
1.1
KR
Kakao Corp
KRX:035720
12.9
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
O
OpenWork Inc
TSE:5139
Average EV/EBIT: 606.8
11.8
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.2
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
18.5
13%
1.4
CN
Tencent Holdings Ltd
HKEX:700
18.8
18%
1
CN
Baidu Inc
NASDAQ:BIDU
183.7
1%
183.7
CN
Kuaishou Technology
HKEX:1024
12.3
30%
0.4
JP
L
LY Corp
XMUN:YOJ
5 725.5
N/A N/A
KR
Naver Corp
KRX:035420
13.7
12%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -278 938 N/A N/A
JP
Z Holdings Corp
TSE:4689
20.8
N/A N/A
KR
Kakao Corp
KRX:035720
32
32%
1