M

MicroAd Inc
TSE:9553

Watchlist Manager
MicroAd Inc
TSE:9553
Watchlist
Price: 769 JPY -1.91% Market Closed
Market Cap: 21.4B JPY

Relative Value

The Relative Value of one MicroAd Inc stock under the Base Case scenario is 530.46 JPY. Compared to the current market price of 769 JPY, MicroAd Inc is Overvalued by 31%.

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
530.46 JPY
Overvaluation 31%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
69
Median 3Y
1
Median 5Y
0.9
Industry
1.5
Forward
1.2
vs History
6
vs Industry
7
Median 3Y
36
Median 5Y
32.9
Industry
17.1
Forward
45.9
vs History
28
vs Industry
15
Median 3Y
20.6
Median 5Y
19.1
Industry
11.1
vs History
13
vs Industry
32
Median 3Y
12.2
Median 5Y
11.1
Industry
15.3
vs History
19
vs Industry
26
Median 3Y
4.2
Median 5Y
3.7
Industry
1.8
vs History
17
vs Industry
63
Median 3Y
0.9
Median 5Y
0.8
Industry
1.6
Forward
1.2
vs History
15
vs Industry
49
Median 3Y
3
Median 5Y
2.6
Industry
3.5
vs History
17
vs Industry
16
Median 3Y
17.1
Median 5Y
15.5
Industry
8.8
vs History
11
vs Industry
10
Median 3Y
24.2
Median 5Y
22.7
Industry
12.4
vs History
28
vs Industry
13
Median 3Y
22
Median 5Y
20.6
Industry
10.4
vs History
0
vs Industry
12
Median 3Y
-203.4
Median 5Y
-255.3
Industry
12.5
vs History
33
vs Industry
31
Median 3Y
3
Median 5Y
2.9
Industry
1.5

Multiples Across Competitors

Competitors Multiples
MicroAd 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
MicroAd Inc
TSE:9553
21B JPY 1.3 107.8 21.8 34.6
US
Omnicom Group Inc
NYSE:OMC
25.5B USD 1.6 19 10.2 11.2
FR
Publicis Groupe SA
PAR:PUB
21.7B EUR 1.3 12.7 7.3 9.6
UK
Informa PLC
LSE:INF
11.7B GBP 3 160.1 11.8 18.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.3B CNY 8.5 19.8 17 17
CN
Leo Group Co Ltd
SZSE:002131
67.5B CNY 3.4 138.1 572.1 572.1
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
57.6B CNY 0.9 -264.2 -264.8 -264.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
US
NIQ Global Intelligence PLC
NYSE:NIQ
5.2B USD 0 0 0 0
JP
Dentsu Group Inc
TSE:4324
806.8B JPY 0.6 -3.2 4 5.9
P/E Multiple
Earnings Growth PEG
JP
M
MicroAd Inc
TSE:9553
Average P/E: 67.7
107.8
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
19
34%
0.6
FR
Publicis Groupe SA
PAR:PUB
12.7
9%
1.4
UK
Informa PLC
LSE:INF
160.1
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.8
9%
2.2
CN
Leo Group Co Ltd
SZSE:002131
138.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.2 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
MicroAd Inc
TSE:9553
Average EV/EBITDA: 81.3
21.8
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
10.2
16%
0.6
FR
Publicis Groupe SA
PAR:PUB
7.3
3%
2.4
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17
16%
1.1
CN
Leo Group Co Ltd
SZSE:002131
572.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
JP
Dentsu Group Inc
TSE:4324
4
4%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M
MicroAd Inc
TSE:9553
Average EV/EBIT: 84.5
34.6
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
11.2
17%
0.7
FR
Publicis Groupe SA
PAR:PUB
9.6
5%
1.9
UK
Informa PLC
LSE:INF
18.4
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17
9%
1.9
CN
Leo Group Co Ltd
SZSE:002131
572.1
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -264.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A
JP
Dentsu Group Inc
TSE:4324
5.9
N/A N/A