V

Vrain Solution Inc
TSE:135A

Watchlist Manager
Vrain Solution Inc
TSE:135A
Watchlist
Price: 3 250 JPY -1.66% Market Closed
Market Cap: 33.2B JPY

Relative Value

The Relative Value of one 135A stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 250 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

Valuation Multiples

vs History
4
vs Industry
15
Median 3Y
11.2
Median 5Y
11.2
Industry
2
vs History
24
vs Industry
4
Median 3Y
64.8
Median 5Y
64.8
Industry
18.3
vs History
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
11.2
vs History
vs Industry
8
Median 3Y
0
Median 5Y
0
Industry
14.2
vs History
36
vs Industry
4
Median 3Y
20.6
Median 5Y
20.6
Industry
1.7
vs History
4
vs Industry
18
Median 3Y
11
Median 5Y
11
Industry
3.1
vs History
4
vs Industry
20
Median 3Y
13.9
Median 5Y
13.9
Industry
6.9
vs History
24
vs Industry
3
Median 3Y
41.4
Median 5Y
41.4
Industry
11
vs History
16
vs Industry
3
Median 3Y
41.4
Median 5Y
41.4
Industry
13.4
vs History
vs Industry
6
Median 3Y
0
Median 5Y
0
Industry
11.3
vs History
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
12.1
vs History
64
vs Industry
6
Median 3Y
21.9
Median 5Y
21.9
Industry
1.7

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
33.3B JPY 14 92.4 60 66.7
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
170.3B 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
NL
Nepi Rockcastle NV
JSE:NRP
89.2B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39.1B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
49.1B USD 26 142 168.1 178.3
US
Coupang Inc
F:788
35.2B EUR 1.2 105.1 28 46
US
Symbotic Inc
NASDAQ:SYM
43.2B USD 19.2 -2 547.9 -1 274.7 -578.2
US
CoreWeave Inc
NASDAQ:CRWV
38.2B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
590.2T IDR 49.2 -136 2 859.5 2 859.5
P/S Multiple
Revenue Growth P/S to Growth
JP
V
Vrain Solution Inc
TSE:135A
Average P/S: 76.9
14
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
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
26
44%
0.6
US
Coupang Inc
F:788
1.2
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
19.2
22%
0.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.2
N/A N/A
P/E Multiple
Earnings Growth PEG
JP
V
Vrain Solution Inc
TSE:135A
Average P/E: 1 090.1
92.4
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
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
142
N/A N/A
US
Coupang Inc
F:788
105.1
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 547.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -136 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
V
Vrain Solution Inc
TSE:135A
Average EV/EBITDA: 1 306.6
60
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
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
168.1
N/A N/A
US
Coupang Inc
F:788
28
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 274.7 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 859.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
V
Vrain Solution Inc
TSE:135A
Average EV/EBIT: 1 337.5
66.7
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
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
178.3
N/A N/A
US
Coupang Inc
F:788
46
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -578.2 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 859.5
N/A N/A