First Time Loading...

SpiderPlus & Co
TSE:4192

Watchlist Manager
SpiderPlus & Co Logo
SpiderPlus & Co
TSE:4192
Watchlist
Price: 630 JPY 0.48% Market Closed
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one SpiderPlus & Co stock under the Base Case scenario is 301.57 JPY. Compared to the current market price of 630 JPY, SpiderPlus & Co is Overvalued by 52%.

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
301.57 JPY
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.9
P/S
P/S
Price to Sales
6.9
vs History
75
vs Industry
17
Median 3Y
8.9
Median 5Y
8.8
Industry
2.3
Forward
5.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-47.5
Median 5Y
-47.6
Industry
24.3
Forward
-249.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-66.8
Median 5Y
-68.7
Industry
17.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-60
Median 5Y
-61.7
Industry
22
More Details
6.5
P/B
P/B
Price to Book Value
6.5
vs History
52
vs Industry
16
Median 3Y
6.8
Median 5Y
6.7
Industry
2.7
More Details
6.2
EV/S
EV/S
Enterprise Value to Sales
6.2
vs History
72
vs Industry
18
Median 3Y
7.8
Median 5Y
7.6
Industry
2.3
Forward
4.7
More Details
9.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.5
vs History
75
vs Industry
24
Median 3Y
12.5
Median 5Y
12.5
Industry
4.8
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-33.1
Median 5Y
-36.8
Industry
13.3
Forward
177.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-31.5
Median 5Y
-36.1
Industry
16.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-59.5
Median 5Y
-61.4
Industry
15.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-47.6
Median 5Y
-49.2
Industry
18.5
More Details
11.3
EV/IC
EV/IC
Enterprise Value to IC
11.3
vs History
67
vs Industry
9
Median 3Y
12.8
Median 5Y
12.6
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
SpiderPlus & Co 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
SpiderPlus & Co
TSE:4192
22.1B JPY 6.9 -47.7 -70.5 -44.5
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
267.6B USD 7.7 64.7 26.3 43.7
US
Adobe Inc
NASDAQ:ADBE
219.6B USD 11 45.7 27.4 30.8
DE
SAP SE
XETRA:SAP
199.3B EUR 6.4 32.5 24.8 30
US
Intuit Inc
NASDAQ:INTU
176.1B USD 11.7 63.6 42.6 52
US
Synopsys Inc
NASDAQ:SNPS
82.3B USD 13.4 58.5 48.8 57.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.8B USD 18.8 73.3 56.4 63.4
US
Workday Inc
NASDAQ:WDAY
68B USD 9.4 49.2 135.8 344.9
CA
Constellation Software Inc
TSX:CSU
76.5B CAD 6.7 99.1 25.9 48.2
P/E Multiple
Earnings Growth
JP
SpiderPlus & Co
TSE:4192
Average P/E: 37 301.1
Negative Multiple: -47.7 		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
64.7
203%
US
Adobe Inc
NASDAQ:ADBE
45.7
97%
DE
SAP SE
XETRA:SAP
32.5
40%
US
Intuit Inc
NASDAQ:INTU
63.6
159%
US
Synopsys Inc
NASDAQ:SNPS
58.5
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.3
128%
US
Workday Inc
NASDAQ:WDAY
49.2
81%
CA
Constellation Software Inc
TSX:CSU
99.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
SpiderPlus & Co
TSE:4192
Average EV/EBITDA: 22 394.6
Negative Multiple: -70.5 		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
26.3
95%
US
Adobe Inc
NASDAQ:ADBE
27.4
69%
DE
SAP SE
XETRA:SAP
24.8
64%
US
Intuit Inc
NASDAQ:INTU
42.6
123%
US
Synopsys Inc
NASDAQ:SNPS
48.8
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.4
107%
US
Workday Inc
NASDAQ:WDAY
135.8
650%
CA
Constellation Software Inc
TSX:CSU
25.9
N/A
EV/EBIT Multiple
EBIT Growth
JP
SpiderPlus & Co
TSE:4192
Average EV/EBIT: 24 658.9
Negative Multiple: -44.5 		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
43.7
179%
US
Adobe Inc
NASDAQ:ADBE
30.8
79%
DE
SAP SE
XETRA:SAP
30
79%
US
Intuit Inc
NASDAQ:INTU
52
166%
US
Synopsys Inc
NASDAQ:SNPS
57.5
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
63.4
123%
US
Workday Inc
NASDAQ:WDAY
344.9
1 554%
CA
Constellation Software Inc
TSX:CSU
48.2
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 133,900+ 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.