I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 2 389 JPY -3.82% Market Closed
Market Cap: ¥59.8B

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 2 389 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
59.7B JPY 3 16.3 9.5 10.2
US
Microsoft Corp
NASDAQ:MSFT
3.2T USD 10.3 26.5 17.6 22.2
US
Oracle Corp
NYSE:ORCL
482.6B USD 7.9 31.2 21.3 29.1
US
ServiceNow Inc
NYSE:NOW
123.4B USD 9.3 70.5 46.1 64.7
US
Palo Alto Networks Inc
NASDAQ:PANW
120.7B USD 12.6 107.7 71.9 91.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.4B USD 24.4 -353.9 -1 929.2 -338
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.6B 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
32.1B USD 11.3 -779.8 11 478 -226.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
21.7B USD 16.6 -95.4 -1 972.6 -155.1
P/E Multiple
Earnings Growth PEG
JP
I'LL Inc
TSE:3854
Average P/E: 134.5
16.3
10%
1.6
US
Microsoft Corp
NASDAQ:MSFT
26.5
18%
1.5
US
Oracle Corp
NYSE:ORCL
31.2
36%
0.9
US
ServiceNow Inc
NYSE:NOW
70.5
48%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
107.7
46%
2.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -353.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
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: -779.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -95.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBITDA: 1 329.6
9.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
17.6
19%
0.9
US
Oracle Corp
NYSE:ORCL
21.3
44%
0.5
US
ServiceNow Inc
NYSE:NOW
46.1
43%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
71.9
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 929.2
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
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
11 478
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 972.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBIT: 83.4
10.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
22.2
17%
1.3
US
Oracle Corp
NYSE:ORCL
29.1
38%
0.8
US
ServiceNow Inc
NYSE:NOW
64.7
59%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
91.7
50%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -338 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
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: -226.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -155.1 N/A N/A