Accrete Inc
TSE:4395

Watchlist Manager
Accrete Inc Logo
Accrete Inc
TSE:4395
Watchlist
Price: 1 156 JPY 1.31% Market Closed
Market Cap: ¥9B

Multiples-Based Value

The Multiples-Based Value of one Accrete Inc stock under the Base Case scenario is 1 043.34 JPY. Compared to the current market price of 1 156 JPY, Accrete Inc is Overvalued by 10%.

Multiples-Based 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.

Multiples-Based Value
Base Case
1 043.34 JPY
Overvaluation 10%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Accrete 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
Accrete Inc
TSE:4395
8.6B JPY 1 27.9 11.3 16.3
ZA
MTN Group Ltd
JSE:MTN
356.7B ZAR 1.6 17.6 3.3 5.4
ZA
Vodacom Group Ltd
JSE:VOD
283.7B ZAR 1.8 15 5.3 8.6
US
T-Mobile US Inc
NASDAQ:TMUS
233.4B USD 2.6 21.2 9.6 16.5
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.2 6.6 6.6
JP
SoftBank Group Corp
TSE:9984
22.5T JPY 2.9 6.1 25.9 66.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.5T INR 5 33.6 9.8 17.8
MX
America Movil SAB de CV
BMV:AMXB
1.4T MXN 1.4 15.4 4.9 9.5
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.5 18.4 7.8 13.9
JP
KDDI Corp
TSE:9433
10.4T JPY 1.7 14.6 6.8 11.2
UK
Vodafone Group PLC
LSE:VOD
26.7B GBP 0.8 -6.9 3.9 13.9
P/E Multiple
Earnings Growth PEG
JP
Accrete Inc
TSE:4395
Average P/E: 17.9
27.9
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
17.6
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
15
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
21.2
19%
1.1
CN
China Mobile Ltd
SSE:600941
9.2
7%
1.3
JP
SoftBank Group Corp
TSE:9984
6.1
-12%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.6
17%
2
MX
America Movil SAB de CV
BMV:AMXB
15.4
20%
0.8
JP
SoftBank Corp
TSE:9434
18.4
7%
2.6
JP
KDDI Corp
TSE:9433
14.6
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Accrete Inc
TSE:4395
Average EV/EBITDA: 8.7
11.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
3.3
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
5.3
16%
0.3
US
T-Mobile US Inc
NASDAQ:TMUS
9.6
11%
0.9
CN
China Mobile Ltd
SSE:600941
6.6
33%
0.2
JP
SoftBank Group Corp
TSE:9984
25.9
23%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.8
19%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.9
5%
1
JP
SoftBank Corp
TSE:9434
7.8
5%
1.6
JP
KDDI Corp
TSE:9433
6.8
4%
1.7
UK
Vodafone Group PLC
LSE:VOD
3.9
-4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Accrete Inc
TSE:4395
Average EV/EBIT: 16.9
16.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
5.4
32%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
8.6
23%
0.4
US
T-Mobile US Inc
NASDAQ:TMUS
16.5
15%
1.1
CN
China Mobile Ltd
SSE:600941
6.6
1%
6.6
JP
SoftBank Group Corp
TSE:9984
66.6
18%
3.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
17.8
28%
0.6
MX
America Movil SAB de CV
BMV:AMXB
9.5
9%
1.1
JP
SoftBank Corp
TSE:9434
13.9
-75%
N/A
JP
KDDI Corp
TSE:9433
11.2
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
13.9
4%
3.5
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