First Time Loading...

Plaid Inc
TSE:4165

Watchlist Manager
Plaid Inc Logo
Plaid Inc
TSE:4165
Watchlist
Price: 627 JPY -2.64% Market Closed
Updated: Apr 20, 2024

Relative Value

The Relative Value of one Plaid Inc stock under the Base Case scenario is 949.22 JPY. Compared to the current market price of 627 JPY, Plaid Inc is Undervalued by 34%.

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
949.22 JPY
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
39
Median 3Y
3.7
Median 5Y
3.6
Industry
2.2
Forward
2.3
vs History
vs Industry
Median 3Y
-36.3
Median 5Y
-37.5
Industry
24
Forward
-58.3
vs History
vs Industry
Median 3Y
-79
Median 5Y
-86
Industry
16.9
vs History
vs Industry
Median 3Y
-24.2
Median 5Y
-24.7
Industry
21.5
vs History
47
vs Industry
10
Median 3Y
9.7
Median 5Y
9.7
Industry
2.7
vs History
71
vs Industry
41
Median 3Y
3.3
Median 5Y
3.3
Industry
2.2
Forward
2.1
vs History
69
vs Industry
53
Median 3Y
4.6
Median 5Y
4.5
Industry
4.7
vs History
vs Industry
Median 3Y
-33.4
Median 5Y
-33.5
Industry
13
Forward
-50.1
vs History
vs Industry
Median 3Y
-26.8
Median 5Y
-27.4
Industry
16.5
vs History
vs Industry
Median 3Y
-70.8
Median 5Y
-75.1
Industry
15.3
vs History
vs Industry
Median 3Y
-61.7
Median 5Y
-64.9
Industry
18.1
vs History
50
vs Industry
10
Median 3Y
10
Median 5Y
10.4
Industry
2.3

Multiples Across Competitors

Competitors Multiples
Plaid 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
Plaid Inc
TSE:4165
25B JPY 2.7 -12.5 -12.9 -11.4
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
262.5B USD 7.5 63.5 25.8 42.8
US
Adobe Inc
NASDAQ:ADBE
210.7B USD 10.6 43.9 26.3 29.5
DE
SAP SE
XETRA:SAP
193.5B EUR 6.2 31.5 24.1 29.1
US
Intuit Inc
NASDAQ:INTU
169.5B USD 11.2 61.2 41 50.1
US
Synopsys Inc
NASDAQ:SNPS
77.9B USD 12.7 55.3 46.1 54.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.1B USD 18.6 73.1 53.5 59.7
US
Workday Inc
NASDAQ:WDAY
66.3B USD 9.1 48 132.3 336.1
CA
Constellation Software Inc
TSX:CSU
77.6B CAD 6.7 99.9 26.1 48.5
P/E Multiple
Earnings Growth
JP
Plaid Inc
TSE:4165
Average P/E: 37 300
Negative Multiple: -12.5
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
63.5
203%
US
Adobe Inc
NASDAQ:ADBE
43.9
97%
DE
SAP SE
XETRA:SAP
31.5
40%
US
Intuit Inc
NASDAQ:INTU
61.2
159%
US
Synopsys Inc
NASDAQ:SNPS
55.3
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.1
128%
US
Workday Inc
NASDAQ:WDAY
48
81%
CA
Constellation Software Inc
TSX:CSU
99.9
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Plaid Inc
TSE:4165
Average EV/EBITDA: 22 393.2
Negative Multiple: -12.9
N/A
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
25.8
95%
US
Adobe Inc
NASDAQ:ADBE
26.3
69%
DE
SAP SE
XETRA:SAP
24.1
64%
US
Intuit Inc
NASDAQ:INTU
41
123%
US
Synopsys Inc
NASDAQ:SNPS
46.1
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.5
107%
US
Workday Inc
NASDAQ:WDAY
132.3
650%
CA
Constellation Software Inc
TSX:CSU
26.1
N/A
EV/EBIT Multiple
EBIT Growth
JP
Plaid Inc
TSE:4165
Average EV/EBIT: 24 656.6
Negative Multiple: -11.4
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
42.8
179%
US
Adobe Inc
NASDAQ:ADBE
29.5
79%
DE
SAP SE
XETRA:SAP
29.1
79%
US
Intuit Inc
NASDAQ:INTU
50.1
166%
US
Synopsys Inc
NASDAQ:SNPS
54.4
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
59.7
123%
US
Workday Inc
NASDAQ:WDAY
336.1
1 554%
CA
Constellation Software Inc
TSX:CSU
48.5
N/A

See Also

Discover More