First Time Loading...

Broadleaf Co Ltd
TSE:3673

Watchlist Manager
Broadleaf Co Ltd Logo
Broadleaf Co Ltd
TSE:3673
Watchlist
Price: 564 JPY -1.74% Market Closed
Updated: May 5, 2024

Relative Value

The Relative Value of one Broadleaf Co Ltd stock under the Base Case scenario is 747.27 JPY. Compared to the current market price of 564 JPY, Broadleaf Co Ltd is Undervalued by 25%.

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
747.27 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
35
Median 3Y
2.6
Median 5Y
2.3
Industry
2.3
Forward
2.8
vs History
vs Industry
Median 3Y
-15.8
Median 5Y
15.6
Industry
24.3
Forward
-42.3
vs History
30
vs Industry
36
Median 3Y
14.6
Median 5Y
12.3
Industry
17.2
vs History
12
vs Industry
1
Median 3Y
74.4
Median 5Y
37.3
Industry
21.8
vs History
15
vs Industry
48
Median 3Y
1.8
Median 5Y
1.9
Industry
2.8
vs History
6
vs Industry
34
Median 3Y
2.6
Median 5Y
2.1
Industry
2.3
Forward
2.8
vs History
9
vs Industry
39
Median 3Y
4.1
Median 5Y
3
Industry
4.8
vs History
23
vs Industry
7
Median 3Y
23
Median 5Y
8.1
Industry
13.4
Forward
25.5
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
9.7
Industry
17
vs History
28
vs Industry
34
Median 3Y
13.6
Median 5Y
11.5
Industry
15.8
vs History
vs Industry
Median 3Y
-28.6
Median 5Y
21.9
Industry
18.7
vs History
44
vs Industry
52
Median 3Y
1.5
Median 5Y
1.6
Industry
2.4

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
50.1B JPY 3.3 -33.7 59.5 -25.7
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
265.7B USD 7.6 64.2 26.1 43.3
US
Adobe Inc
NASDAQ:ADBE
220.2B USD 11 45.9 27.5 30.9
DE
SAP SE
XETRA:SAP
199.3B EUR 6.4 32.5 24.8 30
US
Intuit Inc
NASDAQ:INTU
176.2B USD 11.7 63.6 42.6 52.1
US
Synopsys Inc
NASDAQ:SNPS
81.9B USD 13.4 58.2 48.5 57.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.6B USD 18.8 73.2 56.3 63.3
US
Workday Inc
NASDAQ:WDAY
67.5B USD 9.3 48.9 134.7 342.4
CA
Constellation Software Inc
TSX:CSU
77.1B CAD 6.7 99.7 26.1 48.5
P/E Multiple
Earnings Growth
JP
Broadleaf Co Ltd
TSE:3673
Average P/E: 37 301
Negative Multiple: -33.7
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
64.2
209%
US
Adobe Inc
NASDAQ:ADBE
45.9
97%
DE
SAP SE
XETRA:SAP
32.5
40%
US
Intuit Inc
NASDAQ:INTU
63.6
159%
US
Synopsys Inc
NASDAQ:SNPS
58.2
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.2
127%
US
Workday Inc
NASDAQ:WDAY
48.9
85%
CA
Constellation Software Inc
TSX:CSU
99.7
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBITDA: 20 161
59.5
645%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.1
70%
US
Adobe Inc
NASDAQ:ADBE
27.5
69%
DE
SAP SE
XETRA:SAP
24.8
64%
US
Intuit Inc
NASDAQ:INTU
42.6
123%
US
Synopsys Inc
NASDAQ:SNPS
48.5
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.3
107%
US
Workday Inc
NASDAQ:WDAY
134.7
652%
CA
Constellation Software Inc
TSX:CSU
26.1
N/A
EV/EBIT Multiple
EBIT Growth
JP
Broadleaf Co Ltd
TSE:3673
Average EV/EBIT: 24 658.6
Negative Multiple: -25.7
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.3
179%
US
Adobe Inc
NASDAQ:ADBE
30.9
79%
DE
SAP SE
XETRA:SAP
30
79%
US
Intuit Inc
NASDAQ:INTU
52.1
166%
US
Synopsys Inc
NASDAQ:SNPS
57.2
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
63.3
123%
US
Workday Inc
NASDAQ:WDAY
342.4
1 591%
CA
Constellation Software Inc
TSX:CSU
48.5
N/A

See Also

Discover More