Base Inc
OTC:BAINF

Watchlist Manager
Base Inc Logo
Base Inc
OTC:BAINF
Watchlist
Price: 1.96 USD Market Closed
Market Cap: 226.7m USD

Relative Value

The Relative Value of one BAINF stock under the Base Case scenario is 1.37 USD. Compared to the current market price of 1.96 USD, Base Inc is Overvalued by 30%.

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.

BAINF Relative Value
Base Case
1.37 USD
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BAINF Competitors Multiples
Base 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
Base Inc
OTC:BAINF
37.2B USD 2 67.3 60.1 62.9
CA
Shopify Inc
NYSE:SHOP
180.3B USD 16.9 101.2 129.1 132.3
US
Snowflake Inc
XETRA:5Q5
61B EUR 16.3 -53 -69.4 -58.9
US
Snowflake Inc.
NYSE:SNOW
70.6B USD 16.1 -52.3 -58.9 -50
US
Cloudflare Inc
NYSE:NET
59.5B USD 29.6 -576.8 -3 718.4 -303.8
ID
DCI Indonesia Tbk PT
IDX:DCII
524.4T IDR 199.2 447.5 373 373
US
MongoDB Inc
NASDAQ:MDB
30.7B USD 13.3 -433.7 -213.8 -182.6
US
Verisign Inc
NASDAQ:VRSN
23.5B USD 14.4 29 21.8 22.4
US
Twilio Inc
NYSE:TWLO
18.3B USD 3.7 272.1 54.7 153.5
US
Okta Inc
NASDAQ:OKTA
15.8B USD 5.6 80.8 61 109
US
GoDaddy Inc
NYSE:GDDY
14.1B USD 2.9 17 14.1 15.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Base Inc
OTC:BAINF
Average P/S: 29.1
2
24%
0.1
CA
Shopify Inc
NYSE:SHOP
16.9
26%
0.6
US
Snowflake Inc
XETRA:5Q5
16.3
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
16.1
26%
0.6
US
Cloudflare Inc
NYSE:NET
29.6
28%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
199.2
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
13.3
19%
0.7
US
Verisign Inc
NASDAQ:VRSN
14.4
6%
2.4
US
Twilio Inc
NYSE:TWLO
3.7
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.6
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.9
8%
0.4
P/E Multiple
Earnings Growth PEG
JP
Base Inc
OTC:BAINF
Average P/E: 145
67.3
87%
0.8
CA
Shopify Inc
NYSE:SHOP
101.2
15%
6.7
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -576.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -433.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
29
7%
4.1
US
Twilio Inc
NYSE:TWLO
272.1
N/A N/A
US
Okta Inc
NASDAQ:OKTA
80.8
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
17
11%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Base Inc
OTC:BAINF
Average EV/EBITDA: 102
60.1
52%
1.2
CA
Shopify Inc
NYSE:SHOP
129.1
47%
2.7
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -69.4 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -58.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 718.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -213.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.8
8%
2.7
US
Twilio Inc
NYSE:TWLO
54.7
104%
0.5
US
Okta Inc
NASDAQ:OKTA
61
246%
0.2
US
GoDaddy Inc
NYSE:GDDY
14.1
22%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Base Inc
OTC:BAINF
Average EV/EBIT: 124.1
62.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
132.3
47%
2.8
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -58.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -303.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -182.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.4
6%
3.7
US
Twilio Inc
NYSE:TWLO
153.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
109
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.6
20%
0.8