First Time Loading...

CrowdWorks Inc
TSE:3900

Watchlist Manager
CrowdWorks Inc Logo
CrowdWorks Inc
TSE:3900
Watchlist
Price: 1 357 JPY -0.29% Market Closed
Updated: May 2, 2024
Section:
 

Relative Value

The Relative Value of one CrowdWorks Inc stock under the Base Case scenario is 1 540.81 JPY. Compared to the current market price of 1 357 JPY, CrowdWorks Inc is Undervalued by 12%.

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
1 540.81 JPY
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
85
vs Industry
19
Median 3Y
2
Median 5Y
2.1
Industry
0.6
Forward
1.2
More Details
18.1
P/E
P/E
Price to Earnings
18.1
vs History
60
vs Industry
27
Median 3Y
27.7
Median 5Y
23.1
Industry
16.4
Forward
21.5
More Details
15.6
P/OCF
P/OCF
Price to OCF
15.6
vs History
66
vs Industry
18
Median 3Y
20.2
Median 5Y
20.2
Industry
7.9
More Details
12.5
P/FCFE
P/FCFE
Price to FCFE
12.5
vs History
52
vs Industry
32
Median 3Y
20.3
Median 5Y
13.3
Industry
15.6
More Details
3.4
P/B
P/B
Price to Book Value
3.4
vs History
87
vs Industry
18
Median 3Y
4.6
Median 5Y
5.2
Industry
1.6
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
88
vs Industry
29
Median 3Y
1.5
Median 5Y
1.7
Industry
0.7
Forward
0.9
More Details
2.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.3
vs History
90
vs Industry
41
Median 3Y
3.4
Median 5Y
4.1
Industry
2.2
More Details
11
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11
vs History
71
vs Industry
25
Median 3Y
17.6
Median 5Y
18.3
Industry
8.3
Forward
8.9
More Details
12
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12
vs History
66
vs Industry
34
Median 3Y
18.4
Median 5Y
17.1
Industry
12.7
More Details
11.3
EV/OCF
EV/OCF
Enterprise Value to OCF
11.3
vs History
66
vs Industry
28
Median 3Y
15.8
Median 5Y
15.8
Industry
9
More Details
11.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.3
vs History
66
vs Industry
34
Median 3Y
15.8
Median 5Y
15.8
Industry
12.5
More Details
3.3
EV/IC
EV/IC
Enterprise Value to IC
3.3
vs History
90
vs Industry
11
Median 3Y
6.5
Median 5Y
6.6
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
CrowdWorks 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
CrowdWorks Inc
TSE:3900
21.1B JPY 1.5 18.1 11 12
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 62.1 22 51
ZA
Naspers Ltd
JSE:NPN
738.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
198.9B USD 1.6 14.4 7.8 7.8
CN
Pinduoduo Inc
NASDAQ:PDD
178.8B USD 5.2 21.6 18.2 18.4
NL
Prosus NV
AEX:PRX
83.1B EUR 16.9 8.1 -227.3 -227.3
CN
Meituan
HKEX:3690
671.1B HKD 2.2 44.8 50.4 50.4
AR
Mercadolibre Inc
NASDAQ:MELI
74.7B USD 5.2 75.7 30.2 38.9
UY
MercadoLibre Inc
BMV:MELIN
1.3T MXN 5.2 75.6 30.2 38.8
US
DoorDash Inc
NYSE:DASH
45.2B USD 5.2 -80.9 -604.1 -71.2
P/E Multiple
Earnings Growth
JP
CrowdWorks Inc
TSE:3900
Average P/E: 40.1
18.1
11%
US
Amazon.com Inc
NASDAQ:AMZN
62.1
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.4
144%
CN
Pinduoduo Inc
NASDAQ:PDD
21.6
130%
NL
Prosus NV
AEX:PRX
8.1
-13%
CN
Meituan
HKEX:3690
44.8
288%
AR
Mercadolibre Inc
NASDAQ:MELI
75.7
221%
UY
MercadoLibre Inc
BMV:MELIN
75.6
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -80.9 N/A
EV/EBITDA Multiple
EBITDA Growth
JP
CrowdWorks Inc
TSE:3900
Average EV/EBITDA: 24.2
11
92%
US
Amazon.com Inc
NASDAQ:AMZN
22
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
18.2
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -227.3 N/A
CN
Meituan
HKEX:3690
50.4
606%
AR
Mercadolibre Inc
NASDAQ:MELI
30.2
127%
UY
MercadoLibre Inc
BMV:MELIN
30.2
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -604.1 N/A
EV/EBIT Multiple
EBIT Growth
JP
CrowdWorks Inc
TSE:3900
Average EV/EBIT: 31
12
N/A
US
Amazon.com Inc
NASDAQ:AMZN
51
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.8
68%
CN
Pinduoduo Inc
NASDAQ:PDD
18.4
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -227.3 N/A
CN
Meituan
HKEX:3690
50.4
472%
AR
Mercadolibre Inc
NASDAQ:MELI
38.9
158%
UY
MercadoLibre Inc
BMV:MELIN
38.8
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -71.2 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
ALPHA SPREAD
Join more than 133,600+ 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.