First Time Loading...

TerraSky Co Ltd
TSE:3915

Watchlist Manager
TerraSky Co Ltd Logo
TerraSky Co Ltd
TSE:3915
Watchlist
Price: 2 193 JPY 2.57% Market Closed
Updated: Jul 18, 2024
Have any thoughts about
TerraSky Co Ltd?
Write Note

Relative Value

The Relative Value of one TerraSky Co Ltd stock under the Base Case scenario is 2 411.64 JPY. Compared to the current market price of 2 193 JPY, TerraSky Co Ltd is Undervalued by 9%.

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
2 411.64 JPY
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
58
Median 3Y
1.7
Median 5Y
2.3
Industry
2.3
Forward
1.2
vs History
9
vs Industry
7
Median 3Y
78.2
Median 5Y
65.2
Industry
23.8
Forward
46.3
vs History
49
vs Industry
14
Median 3Y
40.5
Median 5Y
40.9
Industry
17.3
vs History
vs Industry
20
Median 3Y
-52.8
Median 5Y
-38.8
Industry
22.4
vs History
71
vs Industry
43
Median 3Y
2.5
Median 5Y
2.9
Industry
2.7
vs History
79
vs Industry
60
Median 3Y
1.3
Median 5Y
1.8
Industry
2.3
Forward
1
vs History
69
vs Industry
43
Median 3Y
4.5
Median 5Y
6.4
Industry
4.7
vs History
53
vs Industry
18
Median 3Y
20.9
Median 5Y
24.3
Industry
13.4
vs History
47
vs Industry
12
Median 3Y
38.6
Median 5Y
41.5
Industry
17.1
vs History
50
vs Industry
16
Median 3Y
31.9
Median 5Y
35.9
Industry
15.9
vs History
vs Industry
24
Median 3Y
-50.7
Median 5Y
-50.7
Industry
19.1
vs History
74
vs Industry
45
Median 3Y
2.1
Median 5Y
2.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
TerraSky Co Ltd 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
TerraSky Co Ltd
TSE:3915
28.2B JPY 1.5 94 24 43.6
CA
Shopify Inc
NYSE:SHOP
82.1B USD 11 -394.1 -71.6 -68.4
US
Snowflake Inc.
NYSE:SNOW
44.3B USD 14.5 -47.6 -39.5 -34.9
US
Cloudflare Inc
NYSE:NET
26.8B USD 19.2 -147.1 -243.1 -108.7
US
GoDaddy Inc
NYSE:GDDY
20.5B USD 4.7 11.9 27.1 33.2
US
MongoDB Inc
NASDAQ:MDB
18.7B USD 10.4 -90.1 -74.3 -67.7
US
Verisign Inc
NASDAQ:VRSN
18B USD 11.8 21.4 17.8 18.5
US
Okta Inc
NASDAQ:OKTA
15.7B USD 6.6 -57 -53.2 -41.2
US
Akamai Technologies Inc
NASDAQ:AKAM
14.8B USD 3.8 23.6 12.4 22.2
US
Twilio Inc
NYSE:TWLO
10.4B USD 2.4 -14.2 -203.1 -24.9
IL
Wix.Com Ltd
NASDAQ:WIX
8.9B USD 5.5 132 159.7 332.1
P/E Multiple
Earnings Growth
JP
TerraSky Co Ltd
TSE:3915
Average P/E: 56.6
94
356%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -394.1
1 550%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -147.1 N/A
US
GoDaddy Inc
NYSE:GDDY
11.9
-14%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -90.1 N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
16%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -57 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.6
115%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -14.2 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
132
1 278%
EV/EBITDA Multiple
EBITDA Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBITDA: 48.2
24
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -71.6 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -39.5 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -243.1 N/A
US
GoDaddy Inc
NYSE:GDDY
27.1
118%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -74.3 N/A
US
Verisign Inc
NASDAQ:VRSN
17.8
23%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -53.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
12.4
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -203.1 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
159.7
1 615%
EV/EBIT Multiple
EBIT Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBIT: 89.9
43.6
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -68.4 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -34.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -108.7 N/A
US
GoDaddy Inc
NYSE:GDDY
33.2
107%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -67.7 N/A
US
Verisign Inc
NASDAQ:VRSN
18.5
18%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -41.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
22.2
87%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -24.9 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
332.1
6 754%

See Also

Discover More