First Time Loading...

Rakus Co Ltd
TSE:3923

Watchlist Manager
Rakus Co Ltd Logo
Rakus Co Ltd
TSE:3923
Watchlist
Price: 1 557 JPY -3.2% Market Closed
Updated: Apr 25, 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 1 557 JPY, Rakus Co Ltd is Overvalued by 57%.

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 57%
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
7.3
vs History
92
vs Industry
7
Median 3Y
251.4
Median 5Y
208.9
Industry
24
Forward
75.7
vs History
71
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
92
vs Industry
3
Median 3Y
40.5
Median 5Y
38.1
Industry
2.7
vs History
92
vs Industry
14
Median 3Y
14.3
Median 5Y
14.4
Industry
2.2
Forward
7.2
vs History
92
vs Industry
20
Median 3Y
20.7
Median 5Y
21.4
Industry
4.7
vs History
92
vs Industry
8
Median 3Y
141.3
Median 5Y
126.1
Industry
13
Forward
45.8
vs History
92
vs Industry
8
Median 3Y
181.9
Median 5Y
155.8
Industry
16.5
vs History
71
vs Industry
5
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
282.2B JPY 8 91.9 57.8 67.3
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
263.8B USD 7.6 63.8 25.9 43
US
Adobe Inc
NASDAQ:ADBE
213.2B USD 10.7 44.4 26.6 29.9
DE
SAP SE
XETRA:SAP
198.7B EUR 6.4 32.4 24.7 29.9
US
Intuit Inc
NASDAQ:INTU
175.2B USD 11.6 63.3 42.4 51.8
US
Synopsys Inc
NASDAQ:SNPS
80.4B USD 13.1 57.1 47.6 56.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
75B USD 18.3 72 52.7 58.7
US
Workday Inc
NASDAQ:WDAY
67.5B USD 9.3 48.9 134.7 342.3
CA
Constellation Software Inc
TSX:CSU
77.4B CAD 6.7 100 26.1 48.6
EV/EBITDA Multiple
EBITDA Growth
JP
Rakus Co Ltd
TSE:3923
Average EV/EBITDA: 20 160.2
57.8
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
25.9
95%
US
Adobe Inc
NASDAQ:ADBE
26.6
69%
DE
SAP SE
XETRA:SAP
24.7
64%
US
Intuit Inc
NASDAQ:INTU
42.4
123%
US
Synopsys Inc
NASDAQ:SNPS
47.6
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.7
107%
US
Workday Inc
NASDAQ:WDAY
134.7
650%
CA
Constellation Software Inc
TSX:CSU
26.1
N/A
EV/EBIT Multiple
EBIT Growth
JP
Rakus Co Ltd
TSE:3923
Average EV/EBIT: 22 198.7
67.3
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
179%
US
Adobe Inc
NASDAQ:ADBE
29.9
79%
DE
SAP SE
XETRA:SAP
29.9
79%
US
Intuit Inc
NASDAQ:INTU
51.8
166%
US
Synopsys Inc
NASDAQ:SNPS
56.1
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.7
123%
US
Workday Inc
NASDAQ:WDAY
342.3
1 554%
CA
Constellation Software Inc
TSX:CSU
48.6
N/A

See Also

Discover More