TerraSky Co Ltd
TSE:3915

Watchlist Manager
TerraSky Co Ltd Logo
TerraSky Co Ltd
TSE:3915
Watchlist
Price: 2 270 JPY 2.34% Market Closed
Market Cap: 29.3B JPY

Relative Value

The Relative Value of one TerraSky Co Ltd stock under the Base Case scenario is 2 975.19 JPY. Compared to the current market price of 2 270 JPY, TerraSky Co Ltd is Undervalued by 24%.

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
2 975.19 JPY
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
63
Median 3Y
1.3
Median 5Y
1.5
Industry
2.4
Forward
1
vs History
79
vs Industry
16
Median 3Y
59.1
Median 5Y
61.9
Industry
22.3
Forward
25.2
vs History
80
vs Industry
19
Median 3Y
31.1
Median 5Y
36.8
Industry
16
vs History
38
vs Industry
0
Median 3Y
45.3
Median 5Y
-20.1
Industry
20.9
vs History
60
vs Industry
43
Median 3Y
2.5
Median 5Y
2.6
Industry
3
vs History
77
vs Industry
64
Median 3Y
1
Median 5Y
1.2
Industry
2.4
Forward
0.8
vs History
77
vs Industry
50
Median 3Y
3.9
Median 5Y
4.3
Industry
4.9
vs History
88
vs Industry
29
Median 3Y
16.9
Median 5Y
18.2
Industry
12.2
vs History
88
vs Industry
24
Median 3Y
27.5
Median 5Y
30.2
Industry
15.9
vs History
80
vs Industry
22
Median 3Y
25
Median 5Y
29.6
Industry
14.7
vs History
38
vs Industry
1
Median 3Y
27.9
Median 5Y
-15
Industry
17.4
vs History
66
vs Industry
45
Median 3Y
2
Median 5Y
2.1
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
29.3B JPY 1.1 27.7 11.1 15.5
CA
Shopify Inc
NYSE:SHOP
208.4B USD 19.5 117 150 153.6
US
Snowflake Inc
XETRA:5Q5
60.4B EUR 16 -52.1 -58.7 -49.8
US
Snowflake Inc.
NYSE:SNOW
70.5B USD 16.1 -52.2 -58.8 -49.8
US
Cloudflare Inc
NYSE:NET
65.7B USD 32.6 -636.9 -4 119.4 -336.5
US
MongoDB Inc
NASDAQ:MDB
31.3B USD 13.5 -441.1 -217.8 -185.9
ID
DCI Indonesia Tbk PT
IDX:DCII
519.7T IDR 197.4 443.4 369.7 369.7
US
Verisign Inc
NASDAQ:VRSN
23.2B USD 14.3 28.6 21.5 22.2
US
Twilio Inc
NYSE:TWLO
18.6B USD 3.8 276.7 55.8 156.3
US
Okta Inc
NASDAQ:OKTA
16.8B USD 5.9 86.1 65.7 117.5
US
GoDaddy Inc
NYSE:GDDY
14.7B USD 3 17.7 14.5 16.2
P/S Multiple
Revenue Growth P/S to Growth
JP
TerraSky Co Ltd
TSE:3915
Average P/S: 29.4
1.1
14%
0.1
CA
Shopify Inc
NYSE:SHOP
19.5
26%
0.7
US
Snowflake Inc
XETRA:5Q5
16
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
16.1
26%
0.6
US
Cloudflare Inc
NYSE:NET
32.6
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
13.5
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
197.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
3.8
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.9
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
3
8%
0.4
P/E Multiple
Earnings Growth PEG
JP
TerraSky Co Ltd
TSE:3915
Average P/E: 142.5
27.7
24%
1.2
CA
Shopify Inc
NYSE:SHOP
117
15%
7.8
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -52.1 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -636.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -441.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
443.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.6
7%
4.1
US
Twilio Inc
NYSE:TWLO
276.7
N/A N/A
US
Okta Inc
NASDAQ:OKTA
86.1
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
17.7
11%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBITDA: 98.3
11.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
150
47%
3.2
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -58.7 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -58.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 119.4 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -217.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
8%
2.7
US
Twilio Inc
NYSE:TWLO
55.8
104%
0.5
US
Okta Inc
NASDAQ:OKTA
65.7
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
14.5
22%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBIT: 121.6
15.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
153.6
47%
3.3
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -49.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -336.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -185.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.2
6%
3.7
US
Twilio Inc
NYSE:TWLO
156.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
117.5
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
16.2
20%
0.8