TerraSky Co Ltd
TSE:3915

Watchlist Manager
TerraSky Co Ltd Logo
TerraSky Co Ltd
TSE:3915
Watchlist
Price: 2 510 JPY 9.37% Market Closed
Market Cap: 32.4B JPY
Have any thoughts about
TerraSky Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one TerraSky Co Ltd stock under the Base Case scenario is 2 670.77 JPY. Compared to the current market price of 2 510 JPY, TerraSky Co Ltd is Undervalued by 6%.

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
2 670.77 JPY
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
80
vs Industry
63
Median 3Y
1.4
Median 5Y
1.7
Industry
2.2
Forward
1.3
More Details
43.2
P/E
P/E
Price to Earnings
43.2
vs History
71
vs Industry
16
Median 3Y
67.6
Median 5Y
61.9
Industry
21.6
Forward
42.7
More Details
36.2
P/OCF
P/OCF
Price to OCF
36.2
vs History
63
vs Industry
19
Median 3Y
33.8
Median 5Y
38.9
Industry
16.3
More Details
4 597.8
P/FCFE
P/FCFE
Price to FCFE
4 597.8
vs History
4
vs Industry
0
Median 3Y
68.1
Median 5Y
-23.5
Industry
20.5
More Details
3.1
P/B
P/B
Price to Book Value
3.1
vs History
44
vs Industry
43
Median 3Y
2.5
Median 5Y
2.8
Industry
2.7
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
74
vs Industry
64
Median 3Y
1.1
Median 5Y
1.4
Industry
2.2
Forward
1.1
More Details
4.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.3
vs History
74
vs Industry
50
Median 3Y
4.1
Median 5Y
4.8
Industry
4.5
More Details
16.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16.5
vs History
82
vs Industry
29
Median 3Y
17.5
Median 5Y
21.3
Industry
12.1
More Details
23.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23.3
vs History
87
vs Industry
24
Median 3Y
29.2
Median 5Y
36
Industry
15.5
More Details
30.1
EV/OCF
EV/OCF
Enterprise Value to OCF
30.1
vs History
63
vs Industry
22
Median 3Y
28
Median 5Y
31.9
Industry
14.7
More Details
551.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
551.4
vs History
4
vs Industry
1
Median 3Y
27.9
Median 5Y
-19.6
Industry
17.6
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
55
vs Industry
45
Median 3Y
2.1
Median 5Y
2.4
Industry
2.3
More Details

Multiples Across Competitors

Competitors Multiples
TerraSky Co Ltd 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
TerraSky Co Ltd
TSE:3915
32.4B JPY 1.4 43.2 16.5 23.3
CA
Shopify Inc
NYSE:SHOP
108.3B USD 12.2 53.6 92.5 95.6
US
Snowflake Inc.
NYSE:SNOW
47.3B USD 13.1 -36.8 -36.1 -31.5
US
Cloudflare Inc
NYSE:NET
37.2B USD 22.3 -472.2 -1 355.1 -236.8
US
GoDaddy Inc
NYSE:GDDY
24.3B USD 5.3 25.9 25.2 28.9
US
Verisign Inc
NASDAQ:VRSN
23.4B USD 15 29.8 22.2 23
ID
DCI Indonesia Tbk PT
IDX:DCII
362T IDR 199.7 454.5 371.5 371.5
US
Okta Inc
NASDAQ:OKTA
17B USD 6.5 606.7 592.5 -235.1
US
Twilio Inc
NYSE:TWLO
13B USD 2.9 -118.5 69.9 -286.2
US
MongoDB Inc
NASDAQ:MDB
12.8B USD 6.4 -99.3 -52.3 -48.5
US
Akamai Technologies Inc
NASDAQ:AKAM
11B USD 2.8 21.8 8.7 16.8
P/S Multiple
Revenue Growth P/S to Growth
JP
TerraSky Co Ltd
TSE:3915
Average P/S: 26.1
1.4
22%
0.1
CA
Shopify Inc
NYSE:SHOP
12.2
23%
0.5
US
Snowflake Inc.
NYSE:SNOW
13.1
24%
0.5
US
Cloudflare Inc
NYSE:NET
22.3
27%
0.8
US
GoDaddy Inc
NYSE:GDDY
5.3
8%
0.7
US
Verisign Inc
NASDAQ:VRSN
15
5%
3
ID
DCI Indonesia Tbk PT
IDX:DCII
199.7
N/A N/A
US
Okta Inc
NASDAQ:OKTA
6.5
11%
0.6
US
Twilio Inc
NYSE:TWLO
2.9
9%
0.3
US
MongoDB Inc
NASDAQ:MDB
6.4
17%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
2.8
7%
0.4
P/E Multiple
Earnings Growth PEG
JP
TerraSky Co Ltd
TSE:3915
Average P/E: 176.5
43.2
72%
0.6
CA
Shopify Inc
NYSE:SHOP
53.6
20%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -36.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -472.2 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
25.9
12%
2.2
US
Verisign Inc
NASDAQ:VRSN
29.8
9%
3.3
ID
DCI Indonesia Tbk PT
IDX:DCII
454.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
606.7
181%
3.4
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -118.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -99.3 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
21.8
31%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBITDA: 149.9
16.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
92.5
51%
1.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -36.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 355.1 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
25.2
22%
1.1
US
Verisign Inc
NASDAQ:VRSN
22.2
7%
3.2
ID
DCI Indonesia Tbk PT
IDX:DCII
371.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
592.5
251%
2.4
US
Twilio Inc
NYSE:TWLO
69.9
102%
0.7
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -52.3 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
8.7
14%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
TerraSky Co Ltd
TSE:3915
Average EV/EBIT: 93.2
23.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
95.6
48%
2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -31.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -236.8 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
28.9
19%
1.5
US
Verisign Inc
NASDAQ:VRSN
23
5%
4.6
ID
DCI Indonesia Tbk PT
IDX:DCII
371.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -235.1 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -286.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -48.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
16.8
25%
0.7

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 247,700+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.