Jig-Saw Inc
TSE:3914

Watchlist Manager
Jig-Saw Inc Logo
Jig-Saw Inc
TSE:3914
Watchlist
Price: 2 663 JPY -1%
Market Cap: ¥18B

Relative Value

The Relative Value of one Jig-Saw Inc stock under the Base Case scenario is 1 983.18 JPY. Compared to the current market price of 2 663 JPY, Jig-Saw Inc is Overvalued by 26%.

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
1 983.18 JPY
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Jig-Saw 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
Jig-Saw Inc
TSE:3914
17.5B JPY 4.9 41.9 23.6 31.5
CA
Shopify Inc
NYSE:SHOP
178.5B USD 16.7 100.1 127.6 130.7
US
Snowflake Inc.
NYSE:SNOW
73.3B USD 16.7 -54.3 -61.2 -51.9
US
Snowflake Inc
XETRA:5Q5
60.6B EUR 16.2 -52.8 -69.8 -59.2
US
Cloudflare Inc
NYSE:NET
67.4B USD 33.5 -654.1 -4 234.3 -345.9
US
MongoDB Inc
NASDAQ:MDB
33.2B USD 14.3 -467.3 -231.7 -197.8
ID
DCI Indonesia Tbk PT
IDX:DCII
523.9T IDR 199 447 372.7 372.7
US
Verisign Inc
NASDAQ:VRSN
23.3B USD 14.4 28.8 21.6 22.3
US
Twilio Inc
NYSE:TWLO
20.6B USD 4.2 307.3 62.5 175.1
US
Okta Inc
NASDAQ:OKTA
16.2B USD 5.7 82.9 62.9 112.4
US
GoDaddy Inc
NYSE:GDDY
14.2B USD 2.9 17.2 14.2 15.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Jig-Saw Inc
TSE:3914
Average P/S: 29.9
4.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
16.7
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
16.7
26%
0.6
US
Snowflake Inc
XETRA:5Q5
16.2
26%
0.6
US
Cloudflare Inc
NYSE:NET
33.5
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
14.3
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.4
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.7
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.9
8%
0.4
P/E Multiple
Earnings Growth PEG
JP
Jig-Saw Inc
TSE:3914
Average P/E: 146.5
41.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
100.1
16%
6.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -52.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -654.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -467.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.8
7%
4.1
US
Twilio Inc
NYSE:TWLO
307.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
82.9
197%
0.4
US
GoDaddy Inc
NYSE:GDDY
17.2
9%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Jig-Saw Inc
TSE:3914
Average EV/EBITDA: 97.9
23.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
127.6
47%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -61.2 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -69.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 234.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -231.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
62.5
104%
0.6
US
Okta Inc
NASDAQ:OKTA
62.9
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
14.2
23%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Jig-Saw Inc
TSE:3914
Average EV/EBIT: 122.9
31.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
130.7
47%
2.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -59.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -345.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -197.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.3
6%
3.7
US
Twilio Inc
NYSE:TWLO
175.1
N/A N/A
US
Okta Inc
NASDAQ:OKTA
112.4
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.8
19%
0.8