Mercari Inc banner
M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 4 059 JPY -0.27% Market Closed
Market Cap: ¥669.3B

EV/EBITDA

17.5
Current
18%
More Expensive
vs 3-y average of 14.8

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.

EV/EBITDA
17.5
=
Enterprise Value
¥570.8B
/
EBITDA
¥38.4B

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.

EV/EBITDA
17.5
=
Enterprise Value
¥570.8B
/
EBITDA
¥38.4B

Valuation Scenarios

Mercari Inc is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (14.8), the stock would be worth ¥3 429.51 (16% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-55%
Maximum Upside
No Upside Scenarios
Average Downside
34%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 17.5 ¥4 059
0%
3-Year Average 14.8 ¥3 429.51
-16%
5-Year Average 14.8 ¥3 429.51
-16%
Industry Average 7.9 ¥1 842.98
-55%
Country Average 8.7 ¥2 014.23
-50%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
¥570.8B
/
Jan 2026
¥38.4B
=
17.5
Current
¥570.8B
/
Jun 2026
¥40.2B
=
14.2
Forward
¥570.8B
/
Jun 2027
¥46.2B
=
12.4
Forward
¥570.8B
/
Jun 2028
¥51.1B
=
11.2
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
JP
Mercari Inc
TSE:4385
669.3B JPY 17.5 22.8
US
Amazon.com Inc
NASDAQ:AMZN
2.7T USD 18.4 35.2
ZA
Naspers Ltd
JSE:NPN
723.3B ZAR 165 7.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
314.2B USD 23.6 23.3
CN
PDD Holdings Inc
NASDAQ:PDD
138.8B USD 5.6 9.6
NL
Prosus NV
AEX:PRX
98.8B EUR 490.7 8.6
AR
Mercadolibre Inc
NASDAQ:MELI
91.3B USD 22.3 45.7
UY
MercadoLibre Inc
BMV:MELIN
1.6T MXN 22.3 45.7
US
DoorDash Inc
NASDAQ:DASH
76.9B USD 50.4 82.3
CN
Meituan
HKEX:3690
507.9B HKD -12.8 -19.3
CN
JD.Com Inc
HKEX:9618
377.4B HKD 47.7 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
M
Mercari Inc
TSE:4385
Average EV/EBITDA: 86.3
17.5
6%
2.9
US
Amazon.com Inc
NASDAQ:AMZN
18.4
31%
0.6
ZA
N
Naspers Ltd
JSE:NPN
165
65%
2.5
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
10%
2.4
CN
PDD Holdings Inc
NASDAQ:PDD
5.6
20%
0.3
NL
Prosus NV
AEX:PRX
490.7
73%
6.7
AR
Mercadolibre Inc
NASDAQ:MELI
22.3
30%
0.7
UY
MercadoLibre Inc
BMV:MELIN
22.3
30%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
50.4
62%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -12.8 N/A N/A
CN
JD.Com Inc
HKEX:9618
47.7
161%
0.3
P/E Multiple
Earnings Growth PEG
JP
M
Mercari Inc
TSE:4385
Average P/E: 29.8
22.8
10%
2.3
US
Amazon.com Inc
NASDAQ:AMZN
35.2
19%
1.9
ZA
N
Naspers Ltd
JSE:NPN
7.7
1%
7.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.3
11%
2.1
CN
PDD Holdings Inc
NASDAQ:PDD
9.6
16%
0.6
NL
Prosus NV
AEX:PRX
8.6
4%
2.2
AR
Mercadolibre Inc
NASDAQ:MELI
45.7
37%
1.2
UY
MercadoLibre Inc
BMV:MELIN
45.7
36%
1.3
US
D
DoorDash Inc
NASDAQ:DASH
82.3
47%
1.8
CN
Meituan
HKEX:3690
Negative Multiple: -19.3 N/A N/A
CN
JD.Com Inc
HKEX:9618
16.6
8%
2.1

Market Distribution

Higher than 82% of companies in Japan
Percentile
82nd
Based on 5 051 companies
82nd percentile
17.5
Low
0.1 — 6.7
Typical Range
6.7 — 12.2
High
12.2 —
Distribution Statistics
Japan
Min 0.1
30th Percentile 6.7
Median 8.7
70th Percentile 12.2
Max 214 699 781.2

Mercari Inc
Glance View

Market Cap
669.3B JPY
Industry
Retail

Mercari Inc., born in 2013 in the bustling heart of Tokyo, has carved out a distinct niche in the ever-evolving marketplace for pre-owned goods. The brainchild of Shintaro Yamada, Mercari emerged at a time when traditional e-commerce stalwarts focused primarily on new products. Mercari's platform, both through its mobile app and desktop interface, allows users to buy and sell items directly to each other with unparalleled ease. By capitalizing on the burgeoning smartphone era, the company simplified the process of listing and purchasing goods, making it accessible to both tech-savvy millennials and a broader audience not traditionally associated with online transactions. This peer-to-peer marketplace thrives on simplicity: sellers snap a photo, list their product with a brief description and price, and wait for a buyer. This streamlined process is complemented by Mercari's commitment to user experience, including features like an integrated payment system and a straightforward shipping method, which helps eliminate many of the friction points associated with online sales. Mercari's revenue model is as straightforward as the process for its users. The company charges sellers a commission fee, typically a small percentage of the sale price, each time an item is sold on its platform. This fee structure aligns its financial success with the activity levels of its user base, thus incentivizing Mercari to continually enhance the platform to foster more transactions. Beyond these commissions, Mercari has also ventured into the realm of advertising and promotional services on its platform, leveraging its broad user base for additional revenue streams. However, Mercari faces the challenge of maintaining robust user engagement while battling with the volatility of second-hand goods demand and external competitive pressures from both region-specific platforms and e-commerce giants. Despite these challenges, Mercari's adaptability and focus on user-centric innovations keep it a dynamic player in the global online marketplace scene.

Intrinsic Value
2 434.94 JPY
Overvaluation 40%
Intrinsic Value
Price ¥4 059
M
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett