First Time Loading...

TerraSky Co Ltd
TSE:3915

Watchlist Manager
TerraSky Co Ltd Logo
TerraSky Co Ltd
TSE:3915
Watchlist
Price: 1 503 JPY -2.4% Market Closed
Updated: Mar 5, 2024

Relative Value

The Relative Value of one TerraSky Co Ltd stock under the Base Case scenario is 2 227.07 JPY. Compared to the current market price of 1 503 JPY, TerraSky Co Ltd is Undervalued by 33%.

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
2 227.07 JPY
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
68
Median 3Y
1.8
Median 5Y
2.5
Industry
2.4
Forward
1
vs History
20
vs Industry
8
Median 3Y
76
Median 5Y
65.8
Industry
24.7
Forward
29.3
vs History
39
vs Industry
8
Median 3Y
72.8
Median 5Y
59.9
Industry
17.6
vs History
vs Industry
20
Median 3Y
-69.7
Median 5Y
-62.1
Industry
22.3
vs History
93
vs Industry
56
Median 3Y
2.7
Median 5Y
3.3
Industry
2.9
vs History
93
vs Industry
71
Median 3Y
1.4
Median 5Y
2
Industry
2.4
Forward
0.7
vs History
93
vs Industry
58
Median 3Y
5
Median 5Y
7.3
Industry
5.1
vs History
71
vs Industry
22
Median 3Y
21.5
Median 5Y
25
Industry
13.4
vs History
44
vs Industry
12
Median 3Y
39.2
Median 5Y
43.8
Industry
17.1
vs History
39
vs Industry
11
Median 3Y
52.9
Median 5Y
52
Industry
16.3
vs History
vs Industry
24
Median 3Y
-50.6
Median 5Y
-50.6
Industry
19.3
vs History
95
vs Industry
58
Median 3Y
2.6
Median 5Y
2.8
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
19.3B JPY 1.1 83.7 19.6 42.8
CA
Shopify Inc
NYSE:SHOP
97.5B USD 13.8 733 -11 673.9 -1 197.3
US
Snowflake Inc.
NYSE:SNOW
58.6B USD 22.3 -67 -57.6 -52
US
Cloudflare Inc
NYSE:NET
34.1B USD 26.3 -185.1 -677.7 -181.5
US
MongoDB Inc
NASDAQ:MDB
31.6B USD 19.9 -170.3 -144 -130.9
US
Verisign Inc
NASDAQ:VRSN
19.5B USD 13 23.8 19.5 20.3
US
Okta Inc
NASDAQ:OKTA
18.1B USD 8.3 -38.9 -38.8 -32.3
US
Akamai Technologies Inc
NASDAQ:AKAM
16.7B USD 4.4 30.5 15.2 27.6
US
GoDaddy Inc
NYSE:GDDY
15.8B USD 3.7 11.4 23.7 30.1
US
Twilio Inc
NYSE:TWLO
10.9B USD 2.6 -10.7 -95.1 -21.5
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
TerraSky Co Ltd
TSE:3915
Average P/E: 150.8
83.7
147%
CA
Shopify Inc
NYSE:SHOP
733
1 647%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -67 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -185.1 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -170.3 N/A
US
Verisign Inc
NASDAQ:VRSN
23.8
24%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
30.5
144%
US
GoDaddy Inc
NYSE:GDDY
11.4
N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.7 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBITDA: 22.5
19.6
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -11 673.9 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -57.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -677.7 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -144 N/A
US
Verisign Inc
NASDAQ:VRSN
19.5
21%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.8 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
15.2
61%
US
GoDaddy Inc
NYSE:GDDY
23.7
109%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -95.1 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBIT: 46.1
42.8
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 197.3 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -181.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -130.9 N/A
US
Verisign Inc
NASDAQ:VRSN
20.3
22%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -32.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.6
119%
US
GoDaddy Inc
NYSE:GDDY
30.1
108%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -21.5 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More