Sakura Internet Inc
TSE:3778

Watchlist Manager
Sakura Internet Inc Logo
Sakura Internet Inc
TSE:3778
Watchlist
Price: 2 780 JPY 1.94% Market Closed
Market Cap: ¥116.5B

Relative Value

The Relative Value of one Sakura Internet Inc stock under the Base Case scenario is 2 496.18 JPY. Compared to the current market price of 2 780 JPY, Sakura Internet Inc is Overvalued by 10%.

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
2 496.18 JPY
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sakura Internet 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
Sakura Internet Inc
TSE:3778
111.3B JPY 3.3 149.5 19.4 281.2
CA
Shopify Inc
NASDAQ:SHOP
157.3B USD 14.5 87.1 110.5 113.2
US
Snowflake Inc
XETRA:5Q5
56.4B EUR 15.2 -49.3 -55.5 -47
US
Snowflake Inc.
NYSE:SNOW
58.6B USD 13.3 -43.2 -48.4 -41.1
US
Cloudflare Inc
NYSE:NET
57.5B USD 29.1 -567.5 -3 655.9 -298.7
ID
DCI Indonesia Tbk PT
IDX:DCII
524.4T IDR 199.2 447.5 373 373
US
MongoDB Inc
NASDAQ:MDB
27.1B USD 11.7 -383.8 -187.3 -159.9
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 13.9 27.9 21 21.7
US
Twilio Inc
NYSE:TWLO
16.2B USD 3.4 246.8 49.2 138
US
Okta Inc
NASDAQ:OKTA
14.6B USD 5 73 54 96.6
US
Akamai Technologies Inc
NASDAQ:AKAM
13.3B USD 3.2 26.1 12.2 25.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Sakura Internet Inc
TSE:3778
Average P/S: 28.3
3.3
15%
0.2
CA
Shopify Inc
NASDAQ:SHOP
14.5
26%
0.6
US
Snowflake Inc
XETRA:5Q5
15.2
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
13.3
26%
0.5
US
Cloudflare Inc
NYSE:NET
29.1
28%
1
ID
DCI Indonesia Tbk PT
IDX:DCII
199.2
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
11.7
20%
0.6
US
Verisign Inc
NASDAQ:VRSN
13.9
6%
2.3
US
Twilio Inc
NYSE:TWLO
3.4
10%
0.3
US
Okta Inc
NASDAQ:OKTA
5
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.2
6%
0.5
P/E Multiple
Earnings Growth PEG
JP
Sakura Internet Inc
TSE:3778
Average P/E: 151.1
149.5
8%
18.7
CA
Shopify Inc
NASDAQ:SHOP
87.1
16%
5.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -49.3 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -43.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -567.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -383.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.9
7%
4
US
Twilio Inc
NYSE:TWLO
246.8
N/A N/A
US
Okta Inc
NASDAQ:OKTA
73
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
26.1
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Sakura Internet Inc
TSE:3778
Average EV/EBITDA: 91.3
19.4
19%
1
CA
Shopify Inc
NASDAQ:SHOP
110.5
47%
2.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -55.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 655.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -187.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21
8%
2.6
US
Twilio Inc
NYSE:TWLO
49.2
104%
0.5
US
Okta Inc
NASDAQ:OKTA
54
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.2
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Sakura Internet Inc
TSE:3778
Average EV/EBIT: 149.9
281.2
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
113.2
47%
2.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -47 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -298.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -159.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.7
6%
3.6
US
Twilio Inc
NYSE:TWLO
138
N/A N/A
US
Okta Inc
NASDAQ:OKTA
96.6
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
25.5
26%
1