Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 465 JPY -2.92% Market Closed
Market Cap: 4.7B JPY
Have any thoughts about
Inclusive Inc?
Write Note

Relative Value

The Relative Value of one Inclusive Inc stock under the Base Case scenario is 832.38 JPY. Compared to the current market price of 465 JPY, Inclusive Inc is Undervalued by 44%.

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
832.38 JPY
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
86
vs Industry
62
Median 3Y
2
Median 5Y
2
Industry
2.4
Forward
0.8
vs History
44
vs Industry
31
Median 3Y
-11.7
Median 5Y
-10.6
Industry
23.2
Forward
102.3
vs History
50
vs Industry
7
Median 3Y
84.2
Median 5Y
59.7
Industry
17
vs History
vs Industry
1
Median 3Y
-41.5
Median 5Y
-51.5
Industry
21.6
vs History
93
vs Industry
44
Median 3Y
3.5
Median 5Y
3.3
Industry
2.9
vs History
86
vs Industry
65
Median 3Y
1.8
Median 5Y
1.7
Industry
2.4
Forward
0.5
vs History
82
vs Industry
63
Median 3Y
4.5
Median 5Y
4.1
Industry
4.9
vs History
63
vs Industry
14
Median 3Y
33.4
Median 5Y
19.3
Industry
13.1
vs History
29
vs Industry
Median 3Y
-30.9
Median 5Y
-23.3
Industry
16.8
vs History
50
vs Industry
9
Median 3Y
77.8
Median 5Y
41.9
Industry
16
vs History
39
vs Industry
3
Median 3Y
172.7
Median 5Y
66.6
Industry
18.8
vs History
96
vs Industry
48
Median 3Y
2.7
Median 5Y
2.8
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Inclusive 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
Inclusive Inc
TSE:7078
4.7B JPY 0.9 14.3 5.6 10.6
CA
Shopify Inc
NYSE:SHOP
140.5B USD 18.1 110.3 157.7 165.9
US
Snowflake Inc.
NYSE:SNOW
42B USD 13.1 -41.3 -35.8 -31.4
US
Cloudflare Inc
NYSE:NET
31.2B USD 19.8 -332.4 -870.3 -188.2
US
GoDaddy Inc
NYSE:GDDY
26.3B USD 5.9 14.2 29 33.7
US
MongoDB Inc
NASDAQ:MDB
21.5B USD 11.8 -98 -77.4 -71.6
US
Verisign Inc
NASDAQ:VRSN
17.7B USD 11.5 20.7 17.1 17.7
US
Twilio Inc
NYSE:TWLO
15B USD 3.5 -32.4 113.1 -127.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.7B USD 3.5 21.8 10.7 19.5
US
Okta Inc
NASDAQ:OKTA
13.3B USD 5.4 -97.7 -83 -52.8
IL
Wix.Com Ltd
NASDAQ:WIX
10.4B USD 6.3 141 142.7 246.2
P/E Multiple
Earnings Growth
JP
Inclusive Inc
TSE:7078
Average P/E: 53.7
14.3
N/A
CA
Shopify Inc
NYSE:SHOP
110.3
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -332.4 N/A
US
GoDaddy Inc
NYSE:GDDY
14.2
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -98 N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -32.4 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
21.8
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -97.7 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
141
1 247%
EV/EBITDA Multiple
EBITDA Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBITDA: 68
5.6
N/A
CA
Shopify Inc
NYSE:SHOP
157.7
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -35.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -870.3 N/A
US
GoDaddy Inc
NYSE:GDDY
29
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -77.4 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
113.1
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.7
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -83 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
142.7
1 611%
EV/EBIT Multiple
EBIT Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBIT: 82.3
10.6
N/A
CA
Shopify Inc
NYSE:SHOP
165.9
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -31.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -188.2 N/A
US
GoDaddy Inc
NYSE:GDDY
33.7
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -71.6 N/A
US
Verisign Inc
NASDAQ:VRSN
17.7
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -127.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
19.5
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -52.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
246.2
6 673%

See Also

Discover More
Back to Top