GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 576.5 JPY 1.86% Market Closed
Market Cap: 273.5B JPY
Have any thoughts about
GMO Internet Inc?
Write Note

Relative Value

The Relative Value of one GMO Internet Inc stock under the Base Case scenario is 3 630.36 JPY. Compared to the current market price of 2 576.5 JPY, GMO Internet Inc is Undervalued by 29%.

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
3 630.36 JPY
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
69
Median 3Y
1.1
Median 5Y
1.1
Industry
2.4
Forward
1
vs History
65
vs Industry
37
Median 3Y
18
Median 5Y
20.4
Industry
23.3
Forward
16.9
vs History
63
vs Industry
32
Median 3Y
10.7
Median 5Y
10.6
Industry
17.2
vs History
69
vs Industry
47
Median 3Y
2.8
Median 5Y
3.7
Industry
21.8
vs History
80
vs Industry
37
Median 3Y
3.6
Median 5Y
3.8
Industry
2.9
vs History
85
vs Industry
84
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4
Forward
0.5
vs History
85
vs Industry
86
Median 3Y
1.5
Median 5Y
1.6
Industry
4.9
vs History
85
vs Industry
57
Median 3Y
3.9
Median 5Y
4.4
Industry
12.9
Forward
2.2
vs History
85
vs Industry
51
Median 3Y
5
Median 5Y
5.8
Industry
16.6
vs History
71
vs Industry
51
Median 3Y
8.5
Median 5Y
7.8
Industry
16.1
vs History
14
vs Industry
30
Median 3Y
-5.9
Median 5Y
8
Industry
19
vs History
85
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
2.5

Multiples Across Competitors

Competitors Multiples
GMO Internet 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
GMO Internet Inc
TSE:9449
273.5B JPY 1 17.6 2.3 3.1
CA
Shopify Inc
NYSE:SHOP
136.4B USD 16.8 99.9 136.5 141.9
US
Snowflake Inc.
NYSE:SNOW
56.9B USD 17.6 -55.4 -49.1 -43.1
US
Cloudflare Inc
NYSE:NET
35.8B USD 22.7 -381 -1 010.2 -218.4
US
GoDaddy Inc
NYSE:GDDY
27.4B USD 6.1 14.8 30.1 35
US
MongoDB Inc
NASDAQ:MDB
24.3B USD 13.6 -112.2 -89.2 -82.5
US
Verisign Inc
NASDAQ:VRSN
17.5B USD 11.4 20.4 17 17.6
US
Twilio Inc
NYSE:TWLO
16B USD 3.7 -34.9 122.6 -138.2
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9B USD 3.5 26.6 10.8 20.3
US
Okta Inc
NASDAQ:OKTA
13B USD 5.3 -95.9 -81.2 -51.6
IL
Wix.Com Ltd
NASDAQ:WIX
11.7B USD 7.1 160.2 161.6 278.8
P/E Multiple
Earnings Growth
JP
GMO Internet Inc
TSE:9449
Average P/E: 56.6
17.6
57%
CA
Shopify Inc
NYSE:SHOP
99.9
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -381 N/A
US
GoDaddy Inc
NYSE:GDDY
14.8
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -112.2 N/A
US
Verisign Inc
NASDAQ:VRSN
20.4
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.6
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -95.9 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
160.2
1 247%
EV/EBITDA Multiple
EBITDA Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBITDA: 68.7
2.3
56%
CA
Shopify Inc
NYSE:SHOP
136.5
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 010.2 N/A
US
GoDaddy Inc
NYSE:GDDY
30.1
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -89.2 N/A
US
Verisign Inc
NASDAQ:VRSN
17
15%
US
Twilio Inc
NYSE:TWLO
122.6
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.2 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
161.6
1 611%
EV/EBIT Multiple
EBIT Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBIT: 82.8
3.1
N/A
CA
Shopify Inc
NYSE:SHOP
141.9
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -43.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -218.4 N/A
US
GoDaddy Inc
NYSE:GDDY
35
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -82.5 N/A
US
Verisign Inc
NASDAQ:VRSN
17.6
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -138.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.3
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
278.8
6 673%

See Also

Discover More
Back to Top