Needs Well Inc
TSE:3992

Watchlist Manager
Needs Well Inc Logo
Needs Well Inc
TSE:3992
Watchlist
Price: 561 JPY -1.23%
Market Cap: 22.8B JPY

Relative Value

The Relative Value of one Needs Well Inc stock under the Base Case scenario is 327.48 JPY. Compared to the current market price of 561 JPY, Needs Well Inc is Overvalued by 42%.

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
327.48 JPY
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Needs Well 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
Needs Well Inc
TSE:3992
21.2B JPY 2.1 24 14.4 16
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
392.2B USD 100.7 358.1 440.5 454
DE
SAP SE
XETRA:SAP
222.5B EUR 6.1 31.4 19 21.6
US
Salesforce Inc
NYSE:CRM
208.7B USD 5.2 28.9 16.8 23.2
US
Applovin Corp
NASDAQ:APP
180.3B USD 32.7 63.7 50.6 55.1
US
Intuit Inc
NASDAQ:INTU
146.2B USD 7.5 35.5 24.6 28.5
US
NCR Corp
LSE:0K45
131.1B USD 49.5 -2 149.1 372.6 1 090.2
US
Adobe Inc
NASDAQ:ADBE
123.2B USD 5.2 17.3 12.9 14.1
US
Synopsys Inc
NASDAQ:SNPS
97.1B USD 13.8 72.9 68.3 117.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.5B USD 16.4 80.6 45.7 51.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Needs Well Inc
TSE:3992
Average P/S: 21 286.4
2.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
100.7
45%
2.2
DE
SAP SE
XETRA:SAP
6.1
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.2
10%
0.5
US
Applovin Corp
NASDAQ:APP
32.7
29%
1.1
US
Intuit Inc
NASDAQ:INTU
7.5
13%
0.6
US
N
NCR Corp
LSE:0K45
49.5
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.2
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.8
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
14%
1.2
P/E Multiple
Earnings Growth PEG
JP
Needs Well Inc
TSE:3992
Average P/E: 79.1
24
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
358.1
94%
3.8
DE
SAP SE
XETRA:SAP
31.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
28.9
32%
0.9
US
Applovin Corp
NASDAQ:APP
63.7
61%
1
US
Intuit Inc
NASDAQ:INTU
35.5
31%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 149.1
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.3
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
72.9
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.6
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Needs Well Inc
TSE:3992
Average EV/EBITDA: 106.6
14.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
440.5
137%
3.2
DE
SAP SE
XETRA:SAP
19
18%
1.1
US
Salesforce Inc
NYSE:CRM
16.8
24%
0.7
US
Applovin Corp
NASDAQ:APP
50.6
53%
1
US
Intuit Inc
NASDAQ:INTU
24.6
27%
0.9
US
N
NCR Corp
LSE:0K45
372.6
16%
23.3
US
Adobe Inc
NASDAQ:ADBE
12.9
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
68.3
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.7
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Needs Well Inc
TSE:3992
Average EV/EBIT: 187.2
16
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
454
141%
3.2
DE
SAP SE
XETRA:SAP
21.6
21%
1
US
Salesforce Inc
NYSE:CRM
23.2
34%
0.7
US
Applovin Corp
NASDAQ:APP
55.1
57%
1
US
Intuit Inc
NASDAQ:INTU
28.5
32%
0.9
US
N
NCR Corp
LSE:0K45
1 090.2
70%
15.6
US
Adobe Inc
NASDAQ:ADBE
14.1
17%
0.8
US
Synopsys Inc
NASDAQ:SNPS
117.6
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.8
30%
1.7