First Time Loading...

I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 2 777 JPY -3.17% Market Closed
Updated: May 15, 2024
Section:
 

Relative Value

The Relative Value of one I'LL Inc stock under the Base Case scenario is 2 767.77 JPY. Compared to the current market price of 2 777 JPY, I'LL Inc is Fairly Valued.

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
2 767.77 JPY
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.1
P/S
P/S
Price to Sales
4.1
vs History
17
vs Industry
28
Median 3Y
3.4
Median 5Y
3.3
Industry
2.3
Forward
3.9
More Details
24.3
P/E
P/E
Price to Earnings
24.3
vs History
93
vs Industry
27
Median 3Y
31.2
Median 5Y
31.8
Industry
24.3
Forward
22.3
More Details
22.6
P/OCF
P/OCF
Price to OCF
22.6
vs History
55
vs Industry
25
Median 3Y
26.8
Median 5Y
24.4
Industry
17.4
More Details
27.5
P/FCFE
P/FCFE
Price to FCFE
27.5
vs History
79
vs Industry
23
Median 3Y
38.5
Median 5Y
39.1
Industry
22.4
More Details
8
P/B
P/B
Price to Book Value
8
vs History
60
vs Industry
13
Median 3Y
8.4
Median 5Y
9
Industry
2.7
More Details
3.8
EV/S
EV/S
Enterprise Value to Sales
3.8
vs History
17
vs Industry
30
Median 3Y
3.2
Median 5Y
3.1
Industry
2.3
Forward
3.6
More Details
6.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.8
vs History
33
vs Industry
32
Median 3Y
6.6
Median 5Y
6.3
Industry
4.8
More Details
13.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.8
vs History
76
vs Industry
29
Median 3Y
15.7
Median 5Y
16.6
Industry
13.2
Forward
13.2
More Details
15.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.4
vs History
88
vs Industry
30
Median 3Y
18.9
Median 5Y
20.3
Industry
16.8
More Details
20.6
EV/OCF
EV/OCF
Enterprise Value to OCF
20.6
vs History
60
vs Industry
26
Median 3Y
24.9
Median 5Y
22.6
Industry
15.9
More Details
25.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
25.1
vs History
74
vs Industry
22
Median 3Y
33.3
Median 5Y
33.3
Industry
18.7
More Details
10.1
EV/IC
EV/IC
Enterprise Value to IC
10.1
vs History
17
vs Industry
10
Median 3Y
8.4
Median 5Y
7.5
Industry
2.4
More 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
69.5B JPY 4.1 24.3 13.8 15.4
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 13.3 36.3 24.9 29.5
US
Oracle Corp
NYSE:ORCL
333.7B USD 6.4 31.4 18.7 26.2
US
ServiceNow Inc
NYSE:NOW
155B USD 16.2 79.7 98.1 156.6
US
Palo Alto Networks Inc
NASDAQ:PANW
100B USD 13.2 43.7 91 123.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
82.7B USD 26.7 913 506.6 7 732.5
US
VMware Inc
NYSE:VMW
61.5B USD 4.5 43.1 20 33.7
US
Fortinet Inc
NASDAQ:FTNT
46.7B USD 8.6 38.8 31.8 34.6
US
Zscaler Inc
NASDAQ:ZS
27.4B USD 14.4 -196.8 -215 -134.2
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
16.8B USD 6.9 20.1 16.1 17.1
US
Gen Digital Inc
NASDAQ:GEN
15.8B USD 4.2 25.8 14.7 20.7

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
ALPHA SPREAD
Join more than 137,600+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.