First Time Loading...

Hennge KK
TSE:4475

Watchlist Manager
Hennge KK Logo
Hennge KK
TSE:4475
Watchlist
Price: 1 058 JPY Market Closed
Updated: Jul 27, 2024
Have any thoughts about
Hennge KK?
Write Note

Relative Value

The Relative Value of one Hennge KK stock under the Base Case scenario is 1 241.59 JPY. Compared to the current market price of 1 058 JPY, Hennge KK is Undervalued by 15%.

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
1 241.59 JPY
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
25
Median 3Y
5.7
Median 5Y
5.9
Industry
2.3
Forward
4.1
vs History
83
vs Industry
14
Median 3Y
90.1
Median 5Y
103.4
Industry
23.6
Forward
44.1
vs History
61
vs Industry
21
Median 3Y
41
Median 5Y
32.6
Industry
17.2
vs History
62
vs Industry
22
Median 3Y
44.2
Median 5Y
35
Industry
22.3
vs History
89
vs Industry
8
Median 3Y
15.9
Median 5Y
16.6
Industry
2.7
vs History
67
vs Industry
27
Median 3Y
5.1
Median 5Y
5.2
Industry
2.2
Forward
3.6
vs History
67
vs Industry
41
Median 3Y
6.1
Median 5Y
6.2
Industry
4.7
vs History
83
vs Industry
16
Median 3Y
47.5
Median 5Y
53.5
Industry
13.3
Forward
20.8
vs History
83
vs Industry
18
Median 3Y
50.9
Median 5Y
58.9
Industry
16.9
vs History
61
vs Industry
23
Median 3Y
35.2
Median 5Y
28.8
Industry
15.5
vs History
61
vs Industry
23
Median 3Y
38.4
Median 5Y
30.7
Industry
19
vs History
83
vs Industry
6
Median 3Y
21.4
Median 5Y
22.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Hennge KK 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
Hennge KK
TSE:4475
34.2B JPY 4.6 43.9 26.6 27.4
CA
Shopify Inc
NYSE:SHOP
77.2B USD 10.4 -371.2 -67 -64
US
Snowflake Inc.
NYSE:SNOW
43.2B USD 14.3 -46.6 -38.5 -33.9
US
Cloudflare Inc
NYSE:NET
26.5B USD 19.1 -146.2 -240.1 -107.3
US
GoDaddy Inc
NYSE:GDDY
20.5B USD 4.7 11.8 27 33.1
US
MongoDB Inc
NASDAQ:MDB
18.6B USD 10.5 -91.6 -73.7 -67.2
US
Verisign Inc
NASDAQ:VRSN
18.4B USD 12.2 22.1 18.2 18.9
US
Okta Inc
NASDAQ:OKTA
15.6B USD 6.6 -56.7 -52.9 -40.9
US
Akamai Technologies Inc
NASDAQ:AKAM
14.8B USD 3.8 23.6 12.4 22.2
US
Twilio Inc
NYSE:TWLO
10.4B USD 2.5 -14.3 -204.8 -25.1
IL
Wix.Com Ltd
NASDAQ:WIX
8.7B USD 5.4 128.4 155.2 322.8
P/E Multiple
Earnings Growth
JP
Hennge KK
TSE:4475
Average P/E: 46
43.9
284%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -371.2
1 548%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -146.2 N/A
US
GoDaddy Inc
NYSE:GDDY
11.8
-14%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91.6 N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
16%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -56.7 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.6
115%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -14.3 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
128.4
1 282%
EV/EBITDA Multiple
EBITDA Growth
JP
Hennge KK
TSE:4475
Average EV/EBITDA: 47.9
26.6
295%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -67 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -38.5 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -240.1 N/A
US
GoDaddy Inc
NYSE:GDDY
27
118%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -73.7 N/A
US
Verisign Inc
NASDAQ:VRSN
18.2
23%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -52.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
12.4
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -204.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
155.2
1 615%
EV/EBIT Multiple
EBIT Growth
JP
Hennge KK
TSE:4475
Average EV/EBIT: 84.9
27.4
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -64 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -33.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -107.3 N/A
US
GoDaddy Inc
NYSE:GDDY
33.1
107%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -67.2 N/A
US
Verisign Inc
NASDAQ:VRSN
18.9
18%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -40.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
22.2
87%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -25.1 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
322.8
6 754%

See Also

Discover More