CyberAgent Inc
OTC:CYAGF

Watchlist Manager
CyberAgent Inc Logo
CyberAgent Inc
OTC:CYAGF
Watchlist
Price: 7.51 USD 10.12% Market Closed
Market Cap: $4.1B

Relative Value

The Relative Value of one CYAGF stock under the Base Case scenario is 7.82 USD. Compared to the current market price of 7.51 USD, CyberAgent Inc is Undervalued by 4%.

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.

CYAGF Relative Value
Base Case
7.82 USD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CYAGF Competitors Multiples
CyberAgent 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
CyberAgent Inc
OTC:CYAGF
730.3B USD 0.8 23.1 7.1 8.1
FR
Publicis Groupe SA
PAR:PUB
21B EUR 1.3 12.4 7.1 9.3
US
Omnicom Group Inc
NYSE:OMC
24.7B USD 1.5 18.6 9.9 10.9
UK
Informa PLC
LSE:INF
11.7B GBP 3 160.5 11.8 18.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
104.1B CNY 8.2 19.1 16.4 16.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
78.5B CNY 1.1 -334.3 -363.7 -363.7
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
Leo Group Co Ltd
SZSE:002131
57.6B CNY 2.9 118.6 495.5 495.5
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
5.3B USD 0 0 0 0
JP
Dentsu Group Inc
TSE:4324
792B JPY 0.6 -3.1 3.9 5.8
P/E Multiple
Earnings Growth PEG
JP
CyberAgent Inc
OTC:CYAGF
Average P/E: 52.7
23.1
13%
1.8
FR
Publicis Groupe SA
PAR:PUB
12.4
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.6
35%
0.5
UK
Informa PLC
LSE:INF
160.5
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.1
9%
2.1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -334.3 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
Leo Group Co Ltd
SZSE:002131
118.6
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: -3.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
CyberAgent Inc
OTC:CYAGF
Average EV/EBITDA: 69.8
7.1
5%
1.4
FR
Publicis Groupe SA
PAR:PUB
7.1
3%
2.4
US
Omnicom Group Inc
NYSE:OMC
9.9
22%
0.5
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.4
16%
1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -363.7 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
Leo Group Co Ltd
SZSE:002131
495.5
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
3.9
4%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
CyberAgent Inc
OTC:CYAGF
Average EV/EBIT: 71.5
8.1
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.3
5%
1.9
US
Omnicom Group Inc
NYSE:OMC
10.9
21%
0.5
UK
Informa PLC
LSE:INF
18.4
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.4
9%
1.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -363.7 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
Leo Group Co Ltd
SZSE:002131
495.5
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
160%
N/A
JP
Dentsu Group Inc
TSE:4324
5.8
N/A N/A