Atrae Inc
TSE:6194

Watchlist Manager
Atrae Inc Logo
Atrae Inc
TSE:6194
Watchlist
Price: 792 JPY -0.13% Market Closed
Market Cap: 19B JPY
Have any thoughts about
Atrae Inc?
Write Note

Relative Value

The Relative Value of one Atrae Inc stock under the Base Case scenario is 1 005.79 JPY. Compared to the current market price of 792 JPY, Atrae Inc is Undervalued by 21%.

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
1 005.79 JPY
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
28
Median 3Y
3.5
Median 5Y
7.7
Industry
1.5
Forward
2.1
vs History
93
vs Industry
12
Median 3Y
58.5
Median 5Y
69
Industry
17.9
Forward
14.2
vs History
92
vs Industry
18
Median 3Y
33.9
Median 5Y
46.5
Industry
11.5
vs History
92
vs Industry
25
Median 3Y
34.7
Median 5Y
47.7
Industry
15.7
vs History
74
vs Industry
15
Median 3Y
4.1
Median 5Y
7.6
Industry
1.7
vs History
82
vs Industry
32
Median 3Y
2.8
Median 5Y
6.4
Industry
1.6
Forward
1.7
vs History
82
vs Industry
48
Median 3Y
3.1
Median 5Y
6.9
Industry
3.3
vs History
93
vs Industry
14
Median 3Y
22.6
Median 5Y
37.4
Industry
8.7
Forward
5.1
vs History
93
vs Industry
17
Median 3Y
23.8
Median 5Y
38.8
Industry
12.2
vs History
90
vs Industry
20
Median 3Y
26
Median 5Y
41.5
Industry
10.6
vs History
90
vs Industry
23
Median 3Y
26.5
Median 5Y
42.9
Industry
13.4
vs History
85
vs Industry
9
Median 3Y
8.5
Median 5Y
22.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Atrae 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
Atrae Inc
TSE:6194
19B JPY 2.2 26 9.7 9.9
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7.1 25.5 19 21.3
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 9.8 27.6 18.9 23.3
CN
Tencent Holdings Ltd
HKEX:700
3.9T HKD 5.7 21.6 18.1 18.1
JP
LY Corp
XMUN:YOJ
36.7B EUR 3.2 56.3 21.9 37.1
CN
Baidu Inc
NASDAQ:BIDU
30.8B USD 1.7 11 6.8 6.8
CN
Kuaishou Technology
HKEX:1024
187.1B HKD 1.4 11.7 9.5 9.5
CN
Fangdd Network Group Ltd
NASDAQ:DUO
21.2B USD 569.4 -1 843.6 -584.1 -583.1
KR
Naver Corp
KRX:035420
30.6T KRW 2.9 18.3 11.2 14.9
US
Pinterest Inc
NYSE:PINS
20.2B USD 5.8 93.4 131.5 155
AU
REA Group Ltd
ASX:REA
30.9B AUD 18.2 102.1 43.6 43.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Atrae Inc
TSE:6194
Average P/S: 57
2.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
7.1
45%
0.2
US
Meta Platforms Inc
NASDAQ:META
9.8
59%
0.2
CN
Tencent Holdings Ltd
HKEX:700
5.7
29%
0.2
JP
L
LY Corp
XMUN:YOJ
3.2
25%
0.1
CN
Baidu Inc
NASDAQ:BIDU
1.7
10%
0.2
CN
Kuaishou Technology
HKEX:1024
1.4
39%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
569.4
N/A N/A
KR
Naver Corp
KRX:035420
2.9
31%
0.1
US
Pinterest Inc
NYSE:PINS
5.8
62%
0.1
AU
REA Group Ltd
ASX:REA
18.2
25%
0.7
P/E Multiple
Earnings Growth P/E to Growth
JP
Atrae Inc
TSE:6194
Average P/E: 39.3
26
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.5
75%
0.3
US
Meta Platforms Inc
NASDAQ:META
27.6
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
21.6
127%
0.2
JP
L
LY Corp
XMUN:YOJ
56.3
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11
48%
0.2
CN
Kuaishou Technology
HKEX:1024
11.7
345%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 843.6 N/A N/A
KR
Naver Corp
KRX:035420
18.3
78%
0.2
US
Pinterest Inc
NYSE:PINS
93.4
N/A N/A
AU
REA Group Ltd
ASX:REA
102.1
161%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Atrae Inc
TSE:6194
Average EV/EBITDA: 29
9.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
18.9
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
18.1
53%
0.3
JP
L
LY Corp
XMUN:YOJ
21.9
50%
0.4
CN
Baidu Inc
NASDAQ:BIDU
6.8
-8%
N/A
CN
Kuaishou Technology
HKEX:1024
9.5
190%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -584.1 N/A N/A
KR
Naver Corp
KRX:035420
11.2
56%
0.2
US
Pinterest Inc
NYSE:PINS
131.5
6 843%
0
AU
REA Group Ltd
ASX:REA
43.6
82%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Atrae Inc
TSE:6194
Average EV/EBIT: 34
9.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
21.3
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
23.3
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
18.1
81%
0.2
JP
L
LY Corp
XMUN:YOJ
37.1
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.8
39%
0.2
CN
Kuaishou Technology
HKEX:1024
9.5
353%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -583.1 N/A N/A
KR
Naver Corp
KRX:035420
14.9
69%
0.2
US
Pinterest Inc
NYSE:PINS
155
51 602%
0
AU
REA Group Ltd
ASX:REA
43.6
58%
0.8

See Also

Discover More
Back to Top