Smaregi Inc
TSE:4431
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 (20.2), the stock would be worth ¥4 029.61 (61% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.6 | ¥2 502 |
0%
|
| 3-Year Average | 20.2 | ¥4 029.61 |
+61%
|
| 5-Year Average | 22.5 | ¥4 485.69 |
+79%
|
| Industry Average | 9 | ¥1 799.79 |
-28%
|
| Country Average | 8.7 | ¥1 725.12 |
-31%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥32B
|
/ |
Feb 2026
¥3.3B
|
= |
|
|
¥32B
|
/ |
Apr 2026
¥3.4B
|
= |
|
|
¥32B
|
/ |
Apr 2027
¥4.4B
|
= |
|
|
¥32B
|
/ |
Apr 2028
¥7B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Smaregi Inc
TSE:4431
|
48.2B JPY | 12.6 | 24.9 | |
| US |
|
Ezenia! Inc
OTC:EZEN
|
567B USD | -182 667.2 | -180 630.8 | |
| US |
|
Palantir Technologies Inc
NASDAQ:PLTR
|
337.4B USD | 228.5 | 206.7 | |
| DE |
|
SAP SE
XETRA:SAP
|
164.1B EUR | 14.4 | 23.4 | |
| US |
|
Salesforce Inc
NYSE:CRM
|
162.4B USD | 13.2 | 22.1 | |
| US |
|
Applovin Corp
NASDAQ:APP
|
153.7B USD | 34.5 | 44.6 | |
| US |
|
Intuit Inc
NASDAQ:INTU
|
106.4B USD | 17.4 | 24.7 | |
| US |
|
Adobe Inc
NASDAQ:ADBE
|
97B USD | 9.8 | 13.6 | |
| US |
|
Synopsys Inc
NASDAQ:SNPS
|
87.5B USD | 50.7 | 87.2 | |
| US |
N
|
NCR Corp
LSE:0K45
|
86.7B USD | 233 | 2 065.2 | |
| US |
|
Cadence Design Systems Inc
NASDAQ:CDNS
|
85.4B USD | 47.9 | 81.9 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Smaregi Inc
Glance View
Smaregi, Inc. engages in the planning, designing, development and providing of web services. The company is headquartered in Osaka, Osaka-Fu and currently employs 124 full-time employees. The company went IPO on 2019-02-28. The firm is mainly engaged in provision of cloud services which can manage and analyze the information for business management, including cloud-type point of sale (POS) registers used by restaurants and retailers to manage and analyze sales information Of the cloud system. The firm also engages in sale of tablets, receipt printers and other cash register peripheral equipment.
