User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 1 868 JPY -2.71%
Market Cap: 30.3B JPY
Section:
 

Relative Value

The Relative Value of one User Local Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 868 JPY, User Local Inc is hidden .

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.

User Local Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

6.2
P/S
P/S
Price to Sales
6.2
vs History
90
vs Industry
19
Median 3Y
7.9
Median 5Y
9.3
Industry
2.4
More Details
19.7
P/E
P/E
Price to Earnings
19.7
vs History
93
vs Industry
29
Median 3Y
26.5
Median 5Y
33.5
Industry
22.4
More Details
16.5
P/OCF
P/OCF
Price to OCF
16.5
vs History
90
vs Industry
33
Median 3Y
20.7
Median 5Y
27
Industry
16.1
More Details
19.3
P/FCFE
P/FCFE
Price to FCFE
19.3
vs History
80
vs Industry
32
Median 3Y
21.1
Median 5Y
27.9
Industry
20.7
More Details
3.4
P/B
P/B
Price to Book Value
3.4
vs History
88
vs Industry
34
Median 3Y
4.1
Median 5Y
4.6
Industry
3
More Details
4.4
EV/S
EV/S
Enterprise Value to Sales
4.4
vs History
90
vs Industry
26
Median 3Y
6
Median 5Y
7.4
Industry
2.4
More Details
4.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.9
vs History
90
vs Industry
40
Median 3Y
6.5
Median 5Y
8
Industry
4.8
More Details
10
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10
vs History
90
vs Industry
35
Median 3Y
13.6
Median 5Y
18.2
Industry
12.2
More Details
10.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.2
vs History
90
vs Industry
38
Median 3Y
13.9
Median 5Y
18.6
Industry
15.9
More Details
11.7
EV/OCF
EV/OCF
Enterprise Value to OCF
11.7
vs History
90
vs Industry
39
Median 3Y
15.7
Median 5Y
21.6
Industry
14.7
More Details
13.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.7
vs History
85
vs Industry
34
Median 3Y
16
Median 5Y
22.3
Industry
17
More Details
16.8
EV/IC
EV/IC
Enterprise Value to IC
16.8
vs History
82
vs Industry
5
Median 3Y
21
Median 5Y
26.6
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
User Local Inc 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
User Local Inc
TSE:3984
29.8B JPY 6.2 19.7 10 10.2
CA
Shopify Inc
NYSE:SHOP
219.2B USD 20.5 123.1 158 161.8
US
Snowflake Inc.
NYSE:SNOW
74.1B USD 16.9 -54.9 -61.8 -52.4
US
Cloudflare Inc
NYSE:NET
74.8B USD 37.1 -724.4 -4 704.1 -384.3
ID
DCI Indonesia Tbk PT
IDX:DCII
583.4T IDR 221.6 497.8 415 415
US
MongoDB Inc
NASDAQ:MDB
34.4B USD 14.9 -485.9 -241.7 -206.3
US
Verisign Inc
NASDAQ:VRSN
22.5B USD 13.8 27.8 20.9 21.5
US
Twilio Inc
NYSE:TWLO
20.5B USD 4.2 305.3 62 173.9
US
GoDaddy Inc
NYSE:GDDY
17.4B USD 3.6 21 16.8 18.7
US
Okta Inc
NASDAQ:OKTA
15.9B USD 5.6 81.7 61.7 110.3
US
Akamai Technologies Inc
NASDAQ:AKAM
12.4B USD 3 24.5 11.6 24.2
P/S Multiple
Revenue Growth P/S to Growth
JP
User Local Inc
TSE:3984
Average P/S: 31.6
6.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
20.5
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
16.9
26%
0.6
US
Cloudflare Inc
NYSE:NET
37.1
28%
1.3
ID
DCI Indonesia Tbk PT
IDX:DCII
221.6
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.9
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
13.8
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.6
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.6
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
JP
User Local Inc
TSE:3984
Average P/E: 137.6
19.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
123.1
14%
8.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -724.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
497.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -485.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.8
7%
4
US
Twilio Inc
NYSE:TWLO
305.3
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
21
11%
1.9
US
Okta Inc
NASDAQ:OKTA
81.7
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.5
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
User Local Inc
TSE:3984
Average EV/EBITDA: 94.5
10
N/A N/A
CA
Shopify Inc
NYSE:SHOP
158
46%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -61.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 704.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -241.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.9
8%
2.6
US
Twilio Inc
NYSE:TWLO
62
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.8
22%
0.8
US
Okta Inc
NASDAQ:OKTA
61.7
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
11.6
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
User Local Inc
TSE:3984
Average EV/EBIT: 117
10.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
161.8
45%
3.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -384.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -206.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
6%
3.6
US
Twilio Inc
NYSE:TWLO
173.9
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.7
21%
0.9
US
Okta Inc
NASDAQ:OKTA
110.3
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.2
26%
0.9

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 302,200+ value investors using Alpha Spread
Create 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.