First Time Loading...

Hennge KK
TSE:4475

Watchlist Manager
Hennge KK Logo
Hennge KK
TSE:4475
Watchlist
Price: 1 112 JPY 0.27% Market Closed
Updated: Apr 13, 2024

Relative Value

The Relative Value of one Hennge KK stock under the Base Case scenario is 1 138.46 JPY. Compared to the current market price of 1 112 JPY, Hennge KK is Undervalued by 2%.

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
1 138.46 JPY
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
67
vs Industry
24
Median 3Y
6
Median 5Y
5.9
Industry
2.3
Forward
4.3
vs History
87
vs Industry
13
Median 3Y
97
Median 5Y
105.1
Industry
24.6
Forward
46.2
vs History
60
vs Industry
20
Median 3Y
42.8
Median 5Y
34.6
Industry
17.4
vs History
60
vs Industry
21
Median 3Y
44.4
Median 5Y
35.5
Industry
22
vs History
82
vs Industry
8
Median 3Y
16.4
Median 5Y
17.1
Industry
2.8
vs History
67
vs Industry
26
Median 3Y
5.2
Median 5Y
5.3
Industry
2.3
Forward
3.8
vs History
67
vs Industry
39
Median 3Y
6.2
Median 5Y
6.3
Industry
4.9
vs History
87
vs Industry
15
Median 3Y
49.8
Median 5Y
56.8
Industry
13.4
Forward
23.1
vs History
87
vs Industry
16
Median 3Y
53.7
Median 5Y
61
Industry
17
vs History
60
vs Industry
21
Median 3Y
37.5
Median 5Y
30
Industry
15.8
vs History
60
vs Industry
21
Median 3Y
40.2
Median 5Y
31
Industry
18.8
vs History
85
vs Industry
5
Median 3Y
23.1
Median 5Y
23.3
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
35.9B JPY 5 49.9 30.7 31.8
CA
Shopify Inc
NYSE:SHOP
90.1B USD 12.8 677.1 -10 746 -1 102.2
US
Snowflake Inc.
NYSE:SNOW
52.2B USD 18.6 -62.4 -50.3 -44.7
US
Cloudflare Inc
NYSE:NET
31.6B USD 24.4 -172 -629.3 -168.5
US
MongoDB Inc
NASDAQ:MDB
25.6B USD 15.2 -145 -117.3 -105.8
US
Verisign Inc
NASDAQ:VRSN
18.8B USD 12.6 23 18.8 19.6
US
GoDaddy Inc
NYSE:GDDY
17.5B USD 4.1 12.6 25.8 32.8
US
Okta Inc
NASDAQ:OKTA
16.4B USD 7.3 -46.3 -40.9 -33.4
US
Akamai Technologies Inc
NASDAQ:AKAM
15.6B USD 4.1 28.6 13.8 24.2
US
Twilio Inc
NYSE:TWLO
11B USD 2.7 -10.8 -96.4 -21.8
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
Hennge KK
TSE:4475
Average P/E: 135.6
49.9
285%
CA
Shopify Inc
NYSE:SHOP
677.1
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -172 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -145 N/A
US
Verisign Inc
NASDAQ:VRSN
23
20%
US
GoDaddy Inc
NYSE:GDDY
12.6
-20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -46.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28.6
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.8 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Hennge KK
TSE:4475
Average EV/EBITDA: 24.8
30.7
278%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -10 746 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -629.3 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -117.3 N/A
US
Verisign Inc
NASDAQ:VRSN
18.8
21%
US
GoDaddy Inc
NYSE:GDDY
25.8
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -40.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.8
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -96.4 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
Hennge KK
TSE:4475
Average EV/EBIT: 43.6
31.8
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 102.2 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.7 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -168.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -105.8 N/A
US
Verisign Inc
NASDAQ:VRSN
19.6
19%
US
GoDaddy Inc
NYSE:GDDY
32.8
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -33.4 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.2
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -21.8 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More