First Time Loading...
K

Kokopelli Inc
TSE:4167

Watchlist Manager
Kokopelli Inc
TSE:4167
Watchlist
Price: 385 JPY
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one Kokopelli Inc stock under the Base Case scenario is 430.34 JPY. Compared to the current market price of 385 JPY, Kokopelli Inc is Undervalued by 11%.

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
430.34 JPY
Undervaluation 11%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
60
vs Industry
54
Median 3Y
2.7
Median 5Y
2.2
Industry
2.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
1
Median 3Y
46
Median 5Y
42.8
Industry
24.3
More Details
31.8
P/OCF
P/OCF
Price to OCF
31.8
vs History
20
vs Industry
19
Median 3Y
14.1
Median 5Y
-158.8
Industry
17.2
More Details
303.3
P/FCFE
P/FCFE
Price to FCFE
303.3
vs History
11
vs Industry
2
Median 3Y
-64.5
Median 5Y
-69.5
Industry
22
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
83
vs Industry
58
Median 3Y
3.2
Median 5Y
3.2
Industry
2.7
More Details
1
EV/S
EV/S
Enterprise Value to Sales
1
vs History
65
vs Industry
63
Median 3Y
1.9
Median 5Y
1.6
Industry
2.3
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
65
vs Industry
69
Median 3Y
3.5
Median 5Y
3
Industry
4.8
More Details
16.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16.2
vs History
60
vs Industry
26
Median 3Y
19.1
Median 5Y
18.9
Industry
13.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
17
Median 3Y
25.5
Median 5Y
24.5
Industry
16.8
More Details
19.3
EV/OCF
EV/OCF
Enterprise Value to OCF
19.3
vs History
23
vs Industry
27
Median 3Y
9.9
Median 5Y
-105
Industry
15.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-34
Median 5Y
-39.8
Industry
18.5
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
86
vs Industry
45
Median 3Y
9.5
Median 5Y
9.7
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
Kokopelli 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
Kokopelli Inc
TSE:4167
3B JPY 1.7 -149 16.2 -2 521.3
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
264.2B USD 7.6 63.9 26 43.1
US
Adobe Inc
NASDAQ:ADBE
215.9B USD 10.8 45 26.9 30.3
DE
SAP SE
XETRA:SAP
197.9B EUR 6.3 32.2 24.6 29.8
US
Intuit Inc
NASDAQ:INTU
171.9B USD 11.4 62.1 41.6 50.8
US
Synopsys Inc
NASDAQ:SNPS
79.8B USD 13 56.7 47.3 55.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.2B USD 18.5 71.9 55.2 62.1
US
Workday Inc
NASDAQ:WDAY
66.2B USD 9.1 47.9 132 335.3
CA
Constellation Software Inc
TSX:CSU
75.1B CAD 6.5 97.3 25.4 47.3
P/E Multiple
Earnings Growth
JP
K
Kokopelli Inc
TSE:4167
Average P/E: 37 300
Negative Multiple: -149 		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
63.9
203%
US
Adobe Inc
NASDAQ:ADBE
45
97%
DE
SAP SE
XETRA:SAP
32.2
40%
US
Intuit Inc
NASDAQ:INTU
62.1
159%
US
Synopsys Inc
NASDAQ:SNPS
56.7
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
71.9
128%
US
Workday Inc
NASDAQ:WDAY
47.9
81%
CA
Constellation Software Inc
TSX:CSU
97.3
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
K
Kokopelli Inc
TSE:4167
Average EV/EBITDA: 20 155.9
16.2
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
26
95%
US
Adobe Inc
NASDAQ:ADBE
26.9
69%
DE
SAP SE
XETRA:SAP
24.6
64%
US
Intuit Inc
NASDAQ:INTU
41.6
123%
US
Synopsys Inc
NASDAQ:SNPS
47.3
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.2
107%
US
Workday Inc
NASDAQ:WDAY
132
650%
CA
Constellation Software Inc
TSX:CSU
25.4
N/A
EV/EBIT Multiple
EBIT Growth
JP
K
Kokopelli Inc
TSE:4167
Average EV/EBIT: 24 657.1
Negative Multiple: -2 521.3 		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
43.1
179%
US
Adobe Inc
NASDAQ:ADBE
30.3
79%
DE
SAP SE
XETRA:SAP
29.8
79%
US
Intuit Inc
NASDAQ:INTU
50.8
166%
US
Synopsys Inc
NASDAQ:SNPS
55.8
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
62.1
123%
US
Workday Inc
NASDAQ:WDAY
335.3
1 554%
CA
Constellation Software Inc
TSX:CSU
47.3
N/A

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
ALPHA SPREAD
Join more than 133,800+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.