I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 2 352 JPY -0.84% Market Closed
Market Cap: ¥58.9B

Relative Value

The Relative Value of one I'LL Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 352 JPY, I'LL Inc is hidden .

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.

I'LL Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
I'LL 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
I'LL Inc
TSE:3854
58.8B JPY 3 16.1 9.3 10
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.7 24.9 16.5 20.9
US
Oracle Corp
NYSE:ORCL
405.7B USD 6.7 26.4 18.5 25.3
US
Palo Alto Networks Inc
NASDAQ:PANW
108.6B USD 11.4 97.3 64.8 82.6
US
ServiceNow Inc
NYSE:NOW
103.2B USD 7.8 59.3 38.5 54
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
99.6B USD 21.8 -317 -1 720.8 -301.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
61B USD 9 32.9 26 27.9
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
26.6B USD 9.3 -643.7 9 369.3 -184.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
19.8B USD 14.5 -134.5 -6 275.6 -138.9
P/E Multiple
Earnings Growth PEG
JP
I'LL Inc
TSE:3854
Average P/E: 131.1
16.1
10%
1.6
US
Microsoft Corp
NASDAQ:MSFT
24.9
19%
1.3
US
Oracle Corp
NYSE:ORCL
26.4
35%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
97.3
46%
2.1
US
ServiceNow Inc
NYSE:NOW
59.3
-10%
N/A
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -317 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.9
10%
3.3
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -643.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -134.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBITDA: 1 092.7
9.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
16.5
19%
0.9
US
Oracle Corp
NYSE:ORCL
18.5
44%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
64.8
41%
1.6
US
ServiceNow Inc
NYSE:NOW
38.5
43%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 720.8
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26
21%
1.2
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
9 369.3
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 275.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBIT: 79.4
10
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.9
17%
1.2
US
Oracle Corp
NYSE:ORCL
25.3
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
82.6
50%
1.7
US
ServiceNow Inc
NYSE:NOW
54
59%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -301.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.9
18%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -184.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -138.9 N/A N/A