Wacul Inc
TSE:4173
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (11.5), the stock would be worth ¥497.33 (1% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.5 | ¥500 |
0%
|
| 3-Year Average | 11.5 | ¥497.33 |
-1%
|
| 5-Year Average | 11.5 | ¥500 |
+0%
|
| Industry Average | 9 | ¥392.48 |
-22%
|
| Country Average | 8.7 | ¥376.2 |
-25%
|
Forward EV/EBITDA
Today’s price vs future ebitda
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Wacul Inc
TSE:4173
|
3.6B JPY | 11.5 | 38.4 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
216.8B USD | 15.8 | 19.7 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 37.9 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
109.7B USD | 7.5 | 14.1 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9.1T INR | 11.6 | 18 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5T INR | 10.9 | 16.7 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
6.5T JPY | 11.8 | 13.7 | |
| JP |
|
NEC Corp
TSE:6701
|
6T JPY | 12.6 | 24.5 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.4T INR | 11.1 | 20.1 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 9.9 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 9.9 | 39.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Wacul Inc
Glance View
Wacul, Inc. provides digital services. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 57 full-time employees. The company went IPO on 2021-02-19. DX business is involved in product business and incubation business. The product business provides one-stop service AI Analyst Series that promotes marketing DX, centered on the service AI Analyst that supports the planning, doing, check, and action (PDCA) of digital marketing through data analysis. The incubation business is engaged in the development of DX Consulting, which provides consulting on strategy planning and organizational and operation design for DX realization, as well as WACUL Technology & Marketing Lab, an in-house laboratory that conducts proof of concept (PoC) with companies and academic institutions.
