Encourage Technologies Co Ltd
TSE:3682

Watchlist Manager
Encourage Technologies Co Ltd Logo
Encourage Technologies Co Ltd
TSE:3682
Watchlist
Price: 622 JPY Market Closed
Market Cap: 4.1B JPY
Have any thoughts about
Encourage Technologies Co Ltd?
Write Note

Relative Value

The Relative Value of one Encourage Technologies Co Ltd stock under the Base Case scenario is 282.19 JPY. Compared to the current market price of 622 JPY, Encourage Technologies Co Ltd is Overvalued by 55%.

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
282.19 JPY
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
54
Median 3Y
1.6
Median 5Y
1.6
Industry
2.5
vs History
66
vs Industry
33
Median 3Y
18.9
Median 5Y
20.2
Industry
23.3
vs History
60
vs Industry
57
Median 3Y
7.3
Median 5Y
9.3
Industry
17.8
vs History
19
vs Industry
42
Median 3Y
9.6
Median 5Y
11.5
Industry
21.7
vs History
65
vs Industry
67
Median 3Y
1.1
Median 5Y
1.2
Industry
3
vs History
vs Industry
89
Median 3Y
-0
Median 5Y
0.1
Industry
2.5
vs History
vs Industry
88
Median 3Y
-0.1
Median 5Y
0.2
Industry
5.1
vs History
vs Industry
59
Median 3Y
-0.2
Median 5Y
0.4
Industry
13.1
vs History
vs Industry
52
Median 3Y
-0.2
Median 5Y
0.8
Industry
16.7
vs History
vs Industry
62
Median 3Y
-0.1
Median 5Y
0.6
Industry
16.6
vs History
vs Industry
51
Median 3Y
-0.1
Median 5Y
0.7
Industry
19.5
vs History
vs Industry
79
Median 3Y
-0.1
Median 5Y
0.3
Industry
2.6

Multiples Across Competitors

Competitors Multiples
Encourage Technologies 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
Encourage Technologies Co Ltd
TSE:3682
4.1B JPY 1.6 20.8 0.6 1.5
US
Microsoft Corp
NASDAQ:MSFT
3T USD 11.6 32.7 21.1 25.8
US
Oracle Corp
NYSE:ORCL
487B USD 8.9 41.9 23.8 32.2
US
ServiceNow Inc
NYSE:NOW
203.7B USD 18.5 143 103.5 146.2
US
Palo Alto Networks Inc
NASDAQ:PANW
131.1B USD 15.8 47.9 97.8 127.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.3B USD 29.7 878.1 544.6 -104 612.5
US
Fortinet Inc
NASDAQ:FTNT
85.6B USD 14.4 49 42.9 45.9
US
VMware Inc
XETRA:BZF1
58B EUR 4.5 42.5 19.7 33.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 158.9 1 322.6 292.5 517.1
US
Zscaler Inc
NASDAQ:ZS
32.6B USD 14.2 -899.6 -1 884.1 -292.9
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.4B USD 9.5 28.9 24 26.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Encourage Technologies Co Ltd
TSE:3682
Average EV/EBITDA: 117.1
0.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
21.1
16%
1.3
US
Oracle Corp
NYSE:ORCL
23.8
23%
1
US
ServiceNow Inc
NYSE:NOW
103.5
54%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
97.8
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
544.6
120%
4.5
US
Fortinet Inc
NASDAQ:FTNT
42.9
22%
2
US
V
VMware Inc
XETRA:BZF1
19.7
19%
1
US
Xperi Holding Corp
LSE:0M2A
292.5
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 884.1 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24
12%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Encourage Technologies Co Ltd
TSE:3682
Average EV/EBIT: 106.2
1.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.8
15%
1.7
US
Oracle Corp
NYSE:ORCL
32.2
28%
1.1
US
ServiceNow Inc
NYSE:NOW
146.2
65%
2.2
US
Palo Alto Networks Inc
NASDAQ:PANW
127.4
59%
2.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -104 612.5
413%
N/A
US
Fortinet Inc
NASDAQ:FTNT
45.9
19%
2.4
US
V
VMware Inc
XETRA:BZF1
33.2
30%
1.1
US
Xperi Holding Corp
LSE:0M2A
517.1
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -292.9 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
26.3
14%
1.9