First Time Loading...

Rakus Co Ltd
TSE:3923

Watchlist Manager
Rakus Co Ltd Logo
Rakus Co Ltd
TSE:3923
Watchlist
Price: 1 613.5 JPY -1.25% Market Closed
Updated: Apr 24, 2024

Relative Value

The Relative Value of one Rakus Co Ltd stock under the Base Case scenario is 664.79 JPY. Compared to the current market price of 1 613.5 JPY, Rakus Co Ltd is Overvalued by 59%.

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
664.79 JPY
Overvaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
14
Median 3Y
14.4
Median 5Y
14.5
Industry
2.2
Forward
7.6
vs History
92
vs Industry
6
Median 3Y
251.4
Median 5Y
208.9
Industry
24
Forward
78.5
vs History
69
vs Industry
4
Median 3Y
170.9
Median 5Y
158.6
Industry
16.9
vs History
79
vs Industry
7
Median 3Y
174.6
Median 5Y
184.6
Industry
21.5
vs History
90
vs Industry
3
Median 3Y
40.5
Median 5Y
38.1
Industry
2.7
vs History
92
vs Industry
13
Median 3Y
14.3
Median 5Y
14.4
Industry
2.2
Forward
7.4
vs History
92
vs Industry
19
Median 3Y
20.7
Median 5Y
21.4
Industry
4.7
vs History
92
vs Industry
7
Median 3Y
141.3
Median 5Y
126.1
Industry
13
Forward
47.5
vs History
92
vs Industry
7
Median 3Y
181.9
Median 5Y
155.8
Industry
16.5
vs History
69
vs Industry
4
Median 3Y
168.1
Median 5Y
155.8
Industry
15.3
vs History
61
vs Industry
3
Median 3Y
234.9
Median 5Y
214.3
Industry
18.1
vs History
92
vs Industry
4
Median 3Y
42.1
Median 5Y
40.8
Industry
2.3

Multiples Across Competitors

Competitors Multiples
Rakus 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
Rakus Co Ltd
TSE:3923
292.4B JPY 8.3 95.3 60 69.8
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
265.8B USD 7.6 64.3 26.1 43.3
DE
SAP SE
XETRA:SAP
204.1B EUR 6.5 33.2 25.4 30.8
US
Adobe Inc
NASDAQ:ADBE
213.2B USD 10.7 44.4 26.6 29.9
US
Intuit Inc
NASDAQ:INTU
176.5B USD 11.7 63.7 42.7 52.1
US
Synopsys Inc
NASDAQ:SNPS
80.7B USD 13.2 57.4 47.8 56.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.5B USD 18.7 73.5 53.8 60
US
Workday Inc
NASDAQ:WDAY
67.9B USD 9.4 49.2 135.6 344.7
CA
Constellation Software Inc
TSX:CSU
78.7B CAD 6.8 101.9 26.6 49.5
EV/EBITDA Multiple
EBITDA Growth
JP
Rakus Co Ltd
TSE:3923
Average EV/EBITDA: 20 160.8
60
676%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.1
95%
DE
SAP SE
XETRA:SAP
25.4
64%
US
Adobe Inc
NASDAQ:ADBE
26.6
69%
US
Intuit Inc
NASDAQ:INTU
42.7
123%
US
Synopsys Inc
NASDAQ:SNPS
47.8
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.8
107%
US
Workday Inc
NASDAQ:WDAY
135.6
650%
CA
Constellation Software Inc
TSX:CSU
26.6
N/A
EV/EBIT Multiple
EBIT Growth
JP
Rakus Co Ltd
TSE:3923
Average EV/EBIT: 22 199.6
69.8
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.3
179%
DE
SAP SE
XETRA:SAP
30.8
79%
US
Adobe Inc
NASDAQ:ADBE
29.9
79%
US
Intuit Inc
NASDAQ:INTU
52.1
166%
US
Synopsys Inc
NASDAQ:SNPS
56.4
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
60
123%
US
Workday Inc
NASDAQ:WDAY
344.7
1 554%
CA
Constellation Software Inc
TSX:CSU
49.5
N/A

See Also

Discover More