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 hidden USD. Compared to the current market price of 1.96 USD, Base Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
34
Median 3Y
2.6
Median 5Y
3.1
Industry
2.4
Forward
1.8
vs History
34
vs Industry
4
Median 3Y
45.9
Median 5Y
-17.3
Industry
22.3
Forward
41.1
vs History
36
vs Industry
36
Median 3Y
-19.6
Median 5Y
10.3
Industry
16.1
vs History
33
vs Industry
35
Median 3Y
-19.3
Median 5Y
10.4
Industry
20.7
vs History
57
vs Industry
28
Median 3Y
2.6
Median 5Y
2.7
Industry
2.9
vs History
73
vs Industry
49
Median 3Y
0.9
Median 5Y
1.2
Industry
2.4
Forward
0.7
vs History
74
vs Industry
45
Median 3Y
1.9
Median 5Y
2.6
Industry
4.9
vs History
19
vs Industry
13
Median 3Y
-6.5
Median 5Y
-7.4
Industry
12.2
Forward
11.4
vs History
19
vs Industry
13
Median 3Y
-6.2
Median 5Y
-7.2
Industry
15.9
vs History
38
vs Industry
46
Median 3Y
-7
Median 5Y
3.5
Industry
14.7
vs History
38
vs Industry
42
Median 3Y
-6.9
Median 5Y
3.5
Industry
17.3
vs History
vs Industry
13
Median 3Y
-1.6
Median 5Y
-4.9
Industry
2.4

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
36.7B USD 2 65.7 58.3 61.1
CA
Shopify Inc
NYSE:SHOP
204.6B USD 19.1 114.9 147.2 150.7
US
Snowflake Inc.
NYSE:SNOW
74.1B USD 16.9 -54.9 -61.9 -52.5
US
Cloudflare Inc
NYSE:NET
68.6B USD 34.1 -665.2 -4 308.8 -352
US
MongoDB Inc
NASDAQ:MDB
32.2B USD 13.9 -454.4 -224.9 -192
ID
DCI Indonesia Tbk PT
IDX:DCII
524.4T IDR 199.2 447.5 373 373
US
Verisign Inc
NASDAQ:VRSN
22.3B USD 13.7 27.6 20.7 21.4
US
Twilio Inc
NYSE:TWLO
21B USD 4.3 313 63.7 178.6
US
GoDaddy Inc
NYSE:GDDY
16.1B USD 3.3 19.4 15.7 17.4
US
Okta Inc
NASDAQ:OKTA
14.8B USD 5.2 76 56.7 101.3
US
Akamai Technologies Inc
NASDAQ:AKAM
12.2B USD 3 24.1 11.4 23.9
P/S Multiple
Revenue Growth P/S to Growth
JP
Base Inc
OTC:BAINF
Average P/S: 28.6
2
24%
0.1
CA
Shopify Inc
NYSE:SHOP
19.1
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
16.9
26%
0.6
US
Cloudflare Inc
NYSE:NET
34.1
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
13.9
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.7
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.3
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.3
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.2
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
JP
Base Inc
OTC:BAINF
Average P/E: 136
65.7
87%
0.8
CA
Shopify Inc
NYSE:SHOP
114.9
15%
7.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -665.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -454.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.6
7%
3.9
US
Twilio Inc
NYSE:TWLO
313
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
19.4
11%
1.8
US
Okta Inc
NASDAQ:OKTA
76
198%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.1
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Base Inc
OTC:BAINF
Average EV/EBITDA: 93.3
58.3
52%
1.1
CA
Shopify Inc
NYSE:SHOP
147.2
47%
3.1
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -61.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 308.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -224.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
8%
2.6
US
Twilio Inc
NYSE:TWLO
63.7
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
15.7
22%
0.7
US
Okta Inc
NASDAQ:OKTA
56.7
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.4
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Base Inc
OTC:BAINF
Average EV/EBIT: 115.9
61.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
150.7
47%
3.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -352 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
6%
3.6
US
Twilio Inc
NYSE:TWLO
178.6
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
17.4
20%
0.9
US
Okta Inc
NASDAQ:OKTA
101.3
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.9
26%
0.9