First Time Loading...

User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 2 081 JPY -1.19% Market Closed
Updated: Apr 18, 2024

Relative Value

The Relative Value of one User Local Inc stock under the Base Case scenario is 1 166.56 JPY. Compared to the current market price of 2 081 JPY, User Local Inc is Overvalued by 44%.

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
1 166.56 JPY
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
12
Median 3Y
10.7
Median 5Y
10.7
Industry
2.3
Forward
8.3
vs History
80
vs Industry
21
Median 3Y
36.1
Median 5Y
38.2
Industry
24.6
Forward
28.7
vs History
79
vs Industry
24
Median 3Y
28.8
Median 5Y
31.8
Industry
17.4
vs History
85
vs Industry
26
Median 3Y
30
Median 5Y
33.8
Industry
22
vs History
61
vs Industry
22
Median 3Y
5.2
Median 5Y
5.3
Industry
2.8
vs History
68
vs Industry
15
Median 3Y
8.7
Median 5Y
8.7
Industry
2.3
Forward
6.5
vs History
68
vs Industry
28
Median 3Y
9.4
Median 5Y
9.5
Industry
4.9
vs History
73
vs Industry
23
Median 3Y
20.6
Median 5Y
20.9
Industry
13.4
vs History
74
vs Industry
26
Median 3Y
20.9
Median 5Y
21.9
Industry
17
vs History
79
vs Industry
28
Median 3Y
23.2
Median 5Y
25.8
Industry
15.8
vs History
79
vs Industry
28
Median 3Y
23.9
Median 5Y
26.9
Industry
18.8
vs History
46
vs Industry
2
Median 3Y
31.5
Median 5Y
34
Industry
2.4

Multiples Across Competitors

Competitors Multiples
User Local Inc 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
User Local Inc
TSE:3984
33.4B JPY 9.3 30.6 17.8 18.1
CA
Shopify Inc
NYSE:SHOP
89.3B USD 12.6 671.4 -10 651.1 -1 092.4
US
Snowflake Inc.
NYSE:SNOW
49B USD 17.5 -58.6 -46.9 -41.7
US
Cloudflare Inc
NYSE:NET
29.7B USD 22.9 -161.5 -590.2 -158
US
MongoDB Inc
NASDAQ:MDB
24.9B USD 14.8 -141.2 -114.1 -102.9
US
Verisign Inc
NASDAQ:VRSN
18.4B USD 12.3 22.5 18.4 19.2
US
GoDaddy Inc
NYSE:GDDY
17.4B USD 4.1 12.5 25.7 32.6
US
Okta Inc
NASDAQ:OKTA
15.7B USD 6.9 -44.2 -38.9 -31.8
US
Akamai Technologies Inc
NASDAQ:AKAM
15.2B USD 4 27.7 13.4 23.6
US
Twilio Inc
NYSE:TWLO
10.6B USD 2.6 -10.5 -91.8 -20.7
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
User Local Inc
TSE:3984
Average P/E: 131.2
30.6
N/A
CA
Shopify Inc
NYSE:SHOP
671.4
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -58.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -161.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -141.2 N/A
US
Verisign Inc
NASDAQ:VRSN
22.5
20%
US
GoDaddy Inc
NYSE:GDDY
12.5
-20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -44.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.7
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.5 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
User Local Inc
TSE:3984
Average EV/EBITDA: 22
17.8
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -10 651.1 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -590.2 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -114.1 N/A
US
Verisign Inc
NASDAQ:VRSN
18.4
21%
US
GoDaddy Inc
NYSE:GDDY
25.7
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.4
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -91.8 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
User Local Inc
TSE:3984
Average EV/EBIT: 40.6
18.1
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 092.4 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41.7 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -158 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -102.9 N/A
US
Verisign Inc
NASDAQ:VRSN
19.2
19%
US
GoDaddy Inc
NYSE:GDDY
32.6
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -31.8 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.6
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -20.7 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More