Dawn Corp
TSE:2303

Watchlist Manager
Dawn Corp Logo
Dawn Corp
TSE:2303
Watchlist
Price: 2 630 JPY -1.02% Market Closed
Market Cap: ¥8.7B

Relative Value

The Relative Value of one Dawn Corp stock under the Base Case scenario is 1 673.45 JPY. Compared to the current market price of 2 630 JPY, Dawn Corp is Overvalued by 36%.

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.

Relative Value
Base Case
1 673.45 JPY
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Dawn Corp 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
Dawn Corp
TSE:2303
8B JPY 4.8 18.7 10.9 11
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 10.7 30 17.8 23.1
US
Oracle Corp
NYSE:ORCL
474.9B USD 7.8 30.8 21.1 28.8
US
ServiceNow Inc
NYSE:NOW
118.2B USD 9.4 68.5 47.1 65.3
US
Palo Alto Networks Inc
NASDAQ:PANW
119.4B USD 12.5 106.9 71.4 91.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.2B USD 24.4 -354.3 -1 931.7 -338.4
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.2B USD 9.2 32.1 26.5 28.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
32.1B USD 11.3 -781.7 11 507.8 -227.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
21.3B USD 16.5 -94.8 -1 959.3 -154
P/E Multiple
Earnings Growth PEG
JP
Dawn Corp
TSE:2303
Average P/E: 134.9
18.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
30
18%
1.7
US
Oracle Corp
NYSE:ORCL
30.8
36%
0.9
US
ServiceNow Inc
NYSE:NOW
68.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
106.9
46%
2.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -354.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.1
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -781.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -94.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Dawn Corp
TSE:2303
Average EV/EBITDA: 1 333.1
10.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
17.8
19%
0.9
US
Oracle Corp
NYSE:ORCL
21.1
44%
0.5
US
ServiceNow Inc
NYSE:NOW
47.1
54%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
71.4
41%
1.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 931.7
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 507.8
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 959.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Dawn Corp
TSE:2303
Average EV/EBIT: 83.5
11
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.1
17%
1.4
US
Oracle Corp
NYSE:ORCL
28.8
38%
0.8
US
ServiceNow Inc
NYSE:NOW
65.3
65%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
91.1
50%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -338.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
28.4
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -227.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -154 N/A N/A