M3 Inc banner

M3 Inc
TSE:2413

Watchlist Manager
M3 Inc Logo
M3 Inc
TSE:2413
Watchlist
Price: 1 641.5 JPY -1.65% Market Closed
Market Cap: ¥1.1T

Multiples-Based Value

The Multiples-Based Value for M3 Inc (2413) under the Base Case is 1 875.94 JPY. Compared with the current market price of 1 641.5 JPY, the stock appears Undervalued by 12%.

Multiples-Based 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.

Multiples-Based Value
Base Case
1 875.94 JPY
Undervaluation 12%
Multiples-Based Value
Price ¥1 641.5
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
M3 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
M3 Inc
TSE:2413
1.1T JPY 3.2 22.4 11 13.4
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
US
Veeva Systems Inc
NYSE:VEEV
28.5B USD 8.9 31.3 22.3 23.2
AU
Pro Medicus Ltd
ASX:PME
12.4B AUD 49.9 52.9 65.3 65.3
SE
Sectra AB
STO:SECT B
45.8B SEK 19.5 85.2 -117.7 -117.7
US
Waystar Holding Corp
NASDAQ:WAY
4.5B USD 4 39.6 14.4 22.2
US
Doximity Inc
NYSE:DOCS
4.2B USD 6.6 17.6 13.8 14.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
18.9B CNY 8.7 -61.5 -121.6 -121.6
US
Vocera Communications Inc
F:V00
2.4B EUR 11.9 -328 267.9 4 290.1
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
228.4B INR 7.5 34.4 22.7 25.6
AU
4DMedical Ltd
ASX:4DX
3B AUD 518.5 -18.3 -93.7 -93.7
P/E Multiple
Earnings Growth PEG
JP
M3 Inc
TSE:2413
Average P/E: 42.1
22.4
16%
1.4
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
31.3
26%
1.2
AU
Pro Medicus Ltd
ASX:PME
52.9
30%
1.8
SE
Sectra AB
STO:SECT B
85.2
17%
5
US
W
Waystar Holding Corp
NASDAQ:WAY
39.6
55%
0.7
US
Doximity Inc
NYSE:DOCS
17.6
15%
1.2
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -61.5
69%
N/A
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -328 N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
34.4
N/A N/A
AU
4DMedical Ltd
ASX:4DX
Negative Multiple: -18.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M3 Inc
TSE:2413
Average EV/EBITDA: 54.9
11
14%
0.8
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
22.3
30%
0.7
AU
Pro Medicus Ltd
ASX:PME
65.3
28%
2.3
SE
Sectra AB
STO:SECT B
Negative Multiple: -117.7 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
14.4
20%
0.7
US
Doximity Inc
NYSE:DOCS
13.8
21%
0.7
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -121.6
36%
N/A
US
V
Vocera Communications Inc
F:V00
267.9
N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
22.7
139%
0.2
AU
4DMedical Ltd
ASX:4DX
Negative Multiple: -93.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
M3 Inc
TSE:2413
Average EV/EBIT: 562.2
13.4
N/A N/A
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
23.2
28%
0.8
AU
Pro Medicus Ltd
ASX:PME
65.3
27%
2.4
SE
Sectra AB
STO:SECT B
Negative Multiple: -117.7 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
22.2
32%
0.7
US
Doximity Inc
NYSE:DOCS
14.6
22%
0.7
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -121.6
47%
N/A
US
V
Vocera Communications Inc
F:V00
4 290.1
N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
25.6
N/A N/A
AU
4DMedical Ltd
ASX:4DX
Negative Multiple: -93.7 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett