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
88
vs Industry
34
Median 3Y
2.6
Median 5Y
3.1
Industry
2.4
Forward
1.8
vs History
30
vs Industry
4
Median 3Y
45.9
Median 5Y
-17.3
Industry
22.3
Forward
42.7
vs History
33
vs Industry
36
Median 3Y
-19.6
Median 5Y
10.3
Industry
16.1
vs History
28
vs Industry
35
Median 3Y
-19.3
Median 5Y
10.4
Industry
20.7
vs History
49
vs Industry
28
Median 3Y
2.6
Median 5Y
2.7
Industry
2.9
vs History
68
vs Industry
49
Median 3Y
0.9
Median 5Y
1.2
Industry
2.4
Forward
0.8
vs History
69
vs Industry
45
Median 3Y
1.9
Median 5Y
2.6
Industry
4.9
vs History
15
vs Industry
13
Median 3Y
-6.5
Median 5Y
-7.4
Industry
12.2
Forward
12.4
vs History
15
vs Industry
13
Median 3Y
-6.2
Median 5Y
-7.2
Industry
15.9
vs History
34
vs Industry
46
Median 3Y
-7
Median 5Y
3.5
Industry
14.7
vs History
34
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
38.1B USD 2 68.1 63.6 66.6
CA
Shopify Inc
NYSE:SHOP
212.6B USD 19.9 119.4 153.1 156.8
US
Snowflake Inc.
NYSE:SNOW
77.3B USD 17.6 -57.3 -64.5 -54.7
US
Snowflake Inc
XETRA:5Q5
66.2B EUR 17.7 -57.5 -64.8 -54.9
US
Cloudflare Inc
NYSE:NET
67.7B USD 33.6 -655.6 -4 244.7 -346.8
US
MongoDB Inc
NASDAQ:MDB
34.3B USD 14.8 -483.8 -240.5 -205.3
ID
DCI Indonesia Tbk PT
IDX:DCII
534T IDR 202.8 455.7 379.9 379.9
US
Verisign Inc
NASDAQ:VRSN
22.5B USD 13.8 27.8 20.9 21.5
US
Twilio Inc
NYSE:TWLO
20.9B USD 4.3 310.7 63.2 177.2
US
GoDaddy Inc
NYSE:GDDY
16.2B USD 3.3 19.6 15.8 17.6
US
Okta Inc
NASDAQ:OKTA
15.8B USD 5.6 81.1 61.2 109.4
P/S Multiple
Revenue Growth P/S to Growth
JP
Base Inc
OTC:BAINF
Average P/S: 30.5
2
24%
0.1
CA
Shopify Inc
NYSE:SHOP
19.9
26%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.6
26%
0.7
US
Snowflake Inc
XETRA:5Q5
17.7
26%
0.7
US
Cloudflare Inc
NYSE:NET
33.6
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
14.8
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
202.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.8
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
5.6
11%
0.5
P/E Multiple
Earnings Growth PEG
JP
Base Inc
OTC:BAINF
Average P/E: 154.6
68.1
87%
0.8
CA
Shopify Inc
NYSE:SHOP
119.4
15%
8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -57.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -57.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -655.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -483.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
455.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.8
7%
4
US
Twilio Inc
NYSE:TWLO
310.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
19.6
11%
1.8
US
Okta Inc
NASDAQ:OKTA
81.1
198%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Base Inc
OTC:BAINF
Average EV/EBITDA: 108.2
63.6
52%
1.2
CA
Shopify Inc
NYSE:SHOP
153.1
47%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -64.5 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -64.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 244.7 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -240.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
379.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.9
8%
2.6
US
Twilio Inc
NYSE:TWLO
63.2
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
15.8
22%
0.7
US
Okta Inc
NASDAQ:OKTA
61.2
246%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Base Inc
OTC:BAINF
Average EV/EBIT: 132.7
66.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
156.8
47%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -54.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -346.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -205.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
379.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
6%
3.6
US
Twilio Inc
NYSE:TWLO
177.2
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
17.6
20%
0.9
US
Okta Inc
NASDAQ:OKTA
109.4
N/A N/A