V

Vrain Solution Inc
TSE:135A

Watchlist Manager
Vrain Solution Inc
TSE:135A
Watchlist
Price: 2 595 JPY -2.63% Market Closed
Market Cap: ¥26.5B

Relative Value

The Relative Value of one 135A stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 595 JPY, Vrain Solution 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.

135A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

135A Competitors Multiples
Vrain Solution 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
Vrain Solution Inc
TSE:135A
26.6B JPY 11.1 73.8 48 53.3
IN
Aaswa Trading and Exports Ltd
BSE:512038
23.9T INR 25 955 52 666.8 36 356.9 42 647.7
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
190.6B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
US
CoreWeave Inc
NASDAQ:CRWV
54.4B USD 0 0 0 0
IN
GTV Engineering Ltd
BSE:539479
4.8T INR 5 414.9 39 863 28 732.2 30 263.7
CH
Galderma Group AG
SIX:GALD
34.6B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
36B USD 19.7 107.2 126.2 133.8
US
Coupang Inc
F:788
31.5B EUR 1.1 93 29.2 48.1
US
Symbotic Inc
NASDAQ:SYM
33.3B USD 14.8 -1 958.6 -971.2 -440.5
P/S Multiple
Revenue Growth P/S to Growth
JP
V
Vrain Solution Inc
TSE:135A
Average P/S: 4 538.3
11.1
N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
25 955
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
5 414.9
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
19.7
45%
0.4
US
Coupang Inc
F:788
1.1
15%
0.1
US
Symbotic Inc
NASDAQ:SYM
14.8
24%
0.6
P/E Multiple
Earnings Growth PEG
JP
V
Vrain Solution Inc
TSE:135A
Average P/E: 16 137.4
73.8
N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
52 666.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
39 863
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
107.2
N/A N/A
US
Coupang Inc
F:788
93
114%
0.8
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 958.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
V
Vrain Solution Inc
TSE:135A
Average EV/EBITDA: 11 451.6
48
N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
36 356.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
28 732.2
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
126.2
N/A N/A
US
Coupang Inc
F:788
29.2
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -971.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
V
Vrain Solution Inc
TSE:135A
Average EV/EBIT: 12 780.6
53.3
N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
42 647.7
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
30 263.7
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
133.8
N/A N/A
US
Coupang Inc
F:788
48.1
74%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -440.5 N/A N/A