Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 2 325 JPY -3.33% Market Closed
Market Cap: ¥58.2B
Write Note Create Alert Ask AI

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 2 325 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

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

Competitors Multiples
I'LL Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
I'LL Inc
TSE:3854
58.1B JPY 2.9 15.9 9.2 9.9
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 10.1 25.9 17.2 21.7
US
Oracle Corp
NYSE:ORCL
424.6B USD 7 27.5 19.2 26.2
US
Palo Alto Networks Inc
NASDAQ:PANW
114.4B USD 12 102.4 68.3 87.1
US
ServiceNow Inc
NYSE:NOW
113.9B USD 8.6 65.2 42.5 59.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
105.1B USD 23 -334.7 -1 820.6 -319
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
60.3B USD 9.2 32.2 26.6 28.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
29.7B USD 10.4 -718.5 10 528.2 -207.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.5B USD 15.7 -90.3 -1 865.1 -146.6
P/E Multiple
Earnings Growth PEG
JP
I'LL Inc
TSE:3854
Average P/E: 132.6
15.9
10%
1.6
US
Microsoft Corp
NASDAQ:MSFT
25.9
18%
1.4
US
Oracle Corp
NYSE:ORCL
27.5
36%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
102.4
46%
2.2
US
ServiceNow Inc
NYSE:NOW
65.2
48%
1.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -334.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.2
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -718.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -90.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBITDA: 1 222.5
9.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
17.2
19%
0.9
US
Oracle Corp
NYSE:ORCL
19.2
44%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
68.3
41%
1.7
US
ServiceNow Inc
NYSE:NOW
42.5
43%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 820.6
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.6
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
10 528.2
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 865.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBIT: 80.9
9.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
21.7
17%
1.3
US
Oracle Corp
NYSE:ORCL
26.2
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
87.1
50%
1.7
US
ServiceNow Inc
NYSE:NOW
59.6
59%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -319 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.5
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -207.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -146.6 N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 315,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.