CRI Middleware Co Ltd
TSE:3698

Watchlist Manager
CRI Middleware Co Ltd Logo
CRI Middleware Co Ltd
TSE:3698
Watchlist
Price: 1 030 JPY 3.1% Market Closed
Market Cap: ¥5.7B

Multiples-Based Value

The Multiples-Based Value for CRI Middleware Co Ltd (3698) under the Base Case is 777.31 JPY. Compared with the current market price of 1 030 JPY, the stock appears Overvalued by 25%.

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
777.31 JPY
Overvaluation 25%
Multiples-Based Value
Price ¥1 030
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CRI Middleware 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
CRI Middleware Co Ltd
TSE:3698
5.4B JPY 1.6 15.6 4.3 5.5
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 10 25.6 17 21.4
US
Oracle Corp
NYSE:ORCL
488.2B USD 7.6 30.2 20.2 28.1
US
Palo Alto Networks Inc
NASDAQ:PANW
133.9B USD 11.7 90 73.6 91.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
101.9B USD 21.2 -627.2 2 958.1 -392
US
ServiceNow Inc
NYSE:NOW
98.6B USD 7.4 56.4 36.5 51.2
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.2
US
Fortinet Inc
NASDAQ:FTNT
59.2B USD 8.7 31.9 25.2 27
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 123.2 491.7 212.5 274.8
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
381.7B HKD 462 -71.2 -94.7 -87.7
CN
MiniMax Group Inc
HKEX:100
258.9B HKD 418.5 -17.7 -19.1 -19.1
P/E Multiple
Earnings Growth PEG
JP
CRI Middleware Co Ltd
TSE:3698
Average P/E: 98.7
15.6
24%
0.6
US
Microsoft Corp
NASDAQ:MSFT
25.6
18%
1.4
US
Oracle Corp
NYSE:ORCL
30.2
37%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
90
50%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -627.2 N/A N/A
US
ServiceNow Inc
NYSE:NOW
56.4
54%
1
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.9
15%
2.1
US
Xperi Holding Corp
LSE:0M2A
491.7
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -71.2 N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -17.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
CRI Middleware Co Ltd
TSE:3698
Average EV/EBITDA: 374.4
4.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
17
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.2
43%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
73.6
49%
1.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
2 958.1
345%
8.6
US
ServiceNow Inc
NYSE:NOW
36.5
47%
0.8
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.2
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
212.5
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -94.7 N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -19.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
CRI Middleware Co Ltd
TSE:3698
Average EV/EBIT: 67.1
5.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
21.4
18%
1.2
US
Oracle Corp
NYSE:ORCL
28.1
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
91.8
57%
1.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -392 N/A N/A
US
ServiceNow Inc
NYSE:NOW
51.2
60%
0.9
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27
16%
1.7
US
Xperi Holding Corp
LSE:0M2A
274.8
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -87.7 N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -19.1 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