CyberAgent Inc
OTC:CYAGF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (10.5), the stock would be worth $11.7 (56% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.7 | $7.51 |
0%
|
| 3-Year Average | 10.5 | $11.7 |
+56%
|
| 5-Year Average | 9.9 | $10.99 |
+46%
|
| Industry Average | 14.1 | $15.71 |
+109%
|
| Country Average | 13.6 | $15.18 |
+102%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$560.3B
|
/ |
Jan 2026
¥86.8B
|
= |
|
|
$560.3B
|
/ |
Sep 2026
¥61.6B
|
= |
|
|
$560.3B
|
/ |
Sep 2027
¥67.7B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
CyberAgent Inc
OTC:CYAGF
|
651.1B USD | 6.7 | 16.7 | |
| US |
|
Omnicom Group Inc
NYSE:OMC
|
24.1B USD | 8.7 | -441.3 | |
| FR |
|
Publicis Groupe SA
PAR:PUB
|
19.5B EUR | 7.6 | 11.8 | |
| UK |
|
Informa PLC
LSE:INF
|
10.2B GBP | 16.4 | 931.7 | |
| CN |
F
|
Focus Media Information Technology Co Ltd
SZSE:002027
|
90B CNY | 13.8 | 16.5 | |
| CN |
|
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
|
68.2B CNY | 235.8 | 303.6 | |
| US |
|
Interpublic Group of Companies Inc
NYSE:IPG
|
9.2B USD | 7.4 | 16.8 | |
| CN |
|
Leo Group Co Ltd
SZSE:002131
|
53.2B CNY | 437.6 | 108.8 | |
| HK |
|
QMMM Holdings Ltd
NASDAQ:QMMM
|
6.8B USD | -2 296.7 | -2 306.1 | |
| JP |
|
Dentsu Group Inc
TSE:4324
|
790.2B JPY | 7 | -2.4 | |
| FR |
|
JCDecaux SA
OTC:JCDXF
|
4.9B USD | 13.5 | 16.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 9.8 |
| Median | 13.6 |
| 70th Percentile | 18.1 |
| Max | 414 821 439 |
Other Multiples
CyberAgent Inc
Glance View
In the bustling business districts of Tokyo, CyberAgent Inc. stands as a symbol of digital innovation and strategic acumen. Founded in 1998 by Susumu Fujita, the company initially sought to carve a niche in the burgeoning internet advertising industry. Over the years, it deftly navigated the shifting sands of digital evolution, expanding its business model to encompass a dynamic trifecta: media, gaming, and advertising. CyberAgent's media arm revolves around its internet TV business, AbemaTV, a platform that combines the allure of live and on-demand streaming, capturing the attention of digital natives. Through AbemaTV, CyberAgent leverages its advertising capabilities, effectively monetizing its user base through targeted ad placements, while building partnerships with established content creators to keep audiences engaged. Gaming, however, has become a mainstay in CyberAgent's revenue stream, driven by its subsidiary Cygames. Known for popular titles such as "Granblue Fantasy" and "Rage of Bahamut," Cygames contributes not only in terms of profitability but also in cementing CyberAgent's reputation as a powerhouse in the mobile gaming sector. This digital entertainment colossus harnesses the freemium model, where games are free to play but entice players to make in-game purchases for enhancements and virtual goods; a strategy that has proven highly lucrative. Meanwhile, in the advertising segment, CyberAgent employs data-driven algorithms to optimize digital ad spaces, profiting from its prowess in both product creation and distribution across its vast digital network. Together, these interlocking segments form a harmonious business ecosystem, driving CyberAgent's continuous growth and influence within Japan’s tech landscape.
