Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 1 023 JPY 1.49% Market Closed
Market Cap: ¥91.3B

Multiples-Based Value

The Multiples-Based Value for Broadleaf Co Ltd (3673) under the Base Case is 802.5 JPY. Compared with the current market price of 1 023 JPY, the stock appears Overvalued by 22%.

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
802.5 JPY
Overvaluation 22%
Multiples-Based Value
Price ¥1 023
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Broadleaf Co Ltd 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
Broadleaf Co Ltd
TSE:3673
92.2B JPY 4.4 74.3 16.8 43.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
352.6B USD 77.5 213.4 236.1 240.4
DE
SAP SE
XETRA:SAP
173.7B EUR 4.6 23 14.1 15.9
US
Salesforce Inc
NYSE:CRM
173.4B USD 4.1 23 13.7 19.3
US
Applovin Corp
NASDAQ:APP
139.6B USD 24.7 40.6 31.4 32.9
US
Intuit Inc
NASDAQ:INTU
115.8B USD 5.7 26.3 18.5 21.3
US
Adobe Inc
NASDAQ:ADBE
99.2B USD 4 13.5 9.9 10.7
US
NCR Corp
LSE:0K45
81.8B USD 30.4 1 946.5 219.7 569.8
US
Synopsys Inc
NASDAQ:SNPS
76B USD 9.3 67.9 40.4 84
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.9B USD 14.1 67.5 38.9 44.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average P/S: 21 280.9
4.4
11%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
77.5
50%
1.5
DE
SAP SE
XETRA:SAP
4.6
11%
0.4
US
Salesforce Inc
NYSE:CRM
4.1
10%
0.4
US
Applovin Corp
NASDAQ:APP
24.7
33%
0.7
US
Intuit Inc
NASDAQ:INTU
5.7
13%
0.4
US
Adobe Inc
NASDAQ:ADBE
4
10%
0.4
US
N
NCR Corp
LSE:0K45
30.4
-7%
N/A
US
Synopsys Inc
NASDAQ:SNPS
9.3
20%
0.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
14.1
14%
1
P/E Multiple
Earnings Growth PEG
JP
Broadleaf Co Ltd
TSE:3673
Average P/E: 249.6
74.3
66%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
213.4
59%
3.6
DE
SAP SE
XETRA:SAP
23
16%
1.4
US
Salesforce Inc
NYSE:CRM
23
30%
0.8
US
Applovin Corp
NASDAQ:APP
40.6
38%
1.1
US
Intuit Inc
NASDAQ:INTU
26.3
30%
0.9
US
Adobe Inc
NASDAQ:ADBE
13.5
19%
0.7
US
N
NCR Corp
LSE:0K45
1 946.5
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
67.9
44%
1.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
67.5
37%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBITDA: 63.9
16.8
27%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
236.1
82%
2.9
DE
SAP SE
XETRA:SAP
14.1
15%
0.9
US
Salesforce Inc
NYSE:CRM
13.7
23%
0.6
US
Applovin Corp
NASDAQ:APP
31.4
36%
0.9
US
Intuit Inc
NASDAQ:INTU
18.5
27%
0.7
US
Adobe Inc
NASDAQ:ADBE
9.9
15%
0.7
US
N
NCR Corp
LSE:0K45
219.7
9%
24.4
US
Synopsys Inc
NASDAQ:SNPS
40.4
53%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
38.9
24%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBIT: 108.2
43.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
240.4
82%
2.9
DE
SAP SE
XETRA:SAP
15.9
15%
1.1
US
Salesforce Inc
NYSE:CRM
19.3
29%
0.7
US
Applovin Corp
NASDAQ:APP
32.9
37%
0.9
US
Intuit Inc
NASDAQ:INTU
21.3
31%
0.7
US
Adobe Inc
NASDAQ:ADBE
10.7
17%
0.6
US
N
NCR Corp
LSE:0K45
569.8
23%
24.8
US
Synopsys Inc
NASDAQ:SNPS
84
79%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.1
28%
1.6
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