User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 1 984 JPY 0.35% Market Closed
Market Cap: ¥32.2B

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 1 984 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

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
31.7B JPY 6.6 20.9 10.8 11.1
CA
Shopify Inc
NYSE:SHOP
179.2B USD 16.8 100.8 128.5 131.6
US
Snowflake Inc.
NYSE:SNOW
71.8B USD 16.4 -53.2 -59.9 -50.8
US
Snowflake Inc
XETRA:5Q5
59.9B EUR 16.5 -53.6 -71 -60.2
US
Cloudflare Inc
NYSE:NET
61.1B USD 30.5 -594.5 -3 836.1 -313.4
US
MongoDB Inc
NASDAQ:MDB
32.2B USD 13.9 -453.7 -224.5 -191.7
ID
DCI Indonesia Tbk PT
IDX:DCII
523.9T IDR 199 447 372.7 372.7
US
Verisign Inc
NASDAQ:VRSN
23.3B USD 14.3 28.7 21.6 22.3
US
Twilio Inc
NYSE:TWLO
19.5B USD 4 290.7 58.8 164.9
US
Okta Inc
NASDAQ:OKTA
16.1B USD 5.6 82.2 62.3 111.3
US
GoDaddy Inc
NYSE:GDDY
14.2B USD 2.9 17 14 15.6
P/S Multiple
Revenue Growth P/S to Growth
JP
User Local Inc
TSE:3984
Average P/S: 29.7
6.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
16.8
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
16.4
26%
0.6
US
Snowflake Inc
XETRA:5Q5
16.5
26%
0.6
US
Cloudflare Inc
NYSE:NET
30.5
28%
1.1
US
MongoDB Inc
NASDAQ:MDB
13.9
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.6
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.9
8%
0.4
P/E Multiple
Earnings Growth PEG
JP
User Local Inc
TSE:3984
Average P/E: 141
20.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
100.8
16%
6.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.2 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -594.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -453.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.7
7%
4.1
US
Twilio Inc
NYSE:TWLO
290.7
N/A N/A
US
Okta Inc
NASDAQ:OKTA
82.2
197%
0.4
US
GoDaddy Inc
NYSE:GDDY
17
9%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
User Local Inc
TSE:3984
Average EV/EBITDA: 95.5
10.8
N/A N/A
CA
Shopify Inc
NYSE:SHOP
128.5
47%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -59.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -71 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 836.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -224.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
58.8
104%
0.6
US
Okta Inc
NASDAQ:OKTA
62.3
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
14
23%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
User Local Inc
TSE:3984
Average EV/EBIT: 118.5
11.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
131.6
47%
2.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -60.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -313.4 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -191.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.3
6%
3.7
US
Twilio Inc
NYSE:TWLO
164.9
N/A N/A
US
Okta Inc
NASDAQ:OKTA
111.3
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.6
19%
0.8