Base Inc
TSE:4477

Watchlist Manager
Base Inc Logo
Base Inc
TSE:4477
Watchlist
Price: 329 JPY -0.6% Market Closed
Market Cap: ¥38.8B

Relative Value

The Relative Value of one Base Inc stock under the Base Case scenario is 206.5 JPY. Compared to the current market price of 329 JPY, Base Inc is Overvalued by 37%.

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
206.5 JPY
Overvaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Base 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
Base Inc
TSE:4477
37.9B JPY 2 67.7 62.8 65.8
CA
Shopify Inc
NYSE:SHOP
177B USD 16.6 99.6 127 130.1
US
Cloudflare Inc
NYSE:NET
74B USD 36.4 -710.3 -4 610 -376.6
US
Snowflake Inc.
NYSE:SNOW
72.7B USD 16.5 -53.7 -60.4 -51.2
US
Snowflake Inc
XETRA:5Q5
60.6B EUR 16.3 -52.8 -70 -59.3
US
MongoDB Inc
NASDAQ:MDB
33.4B USD 14.4 -469.8 -233.1 -199
ID
DCI Indonesia Tbk PT
IDX:DCII
523.9T IDR 199 447 372.7 372.7
US
Verisign Inc
NASDAQ:VRSN
23.4B USD 14.4 28.8 21.6 22.3
US
Twilio Inc
NYSE:TWLO
20.4B USD 4.2 303.2 61.6 172.6
US
Okta Inc
NASDAQ:OKTA
16.2B USD 5.7 83 63 112.5
US
Akamai Technologies Inc
NASDAQ:AKAM
15B USD 3.6 29.6 13.5 28.3
P/S Multiple
Revenue Growth P/S to Growth
JP
Base Inc
TSE:4477
Average P/S: 29.9
2
24%
0.1
CA
Shopify Inc
NYSE:SHOP
16.6
26%
0.6
US
Cloudflare Inc
NYSE:NET
36.4
28%
1.3
US
Snowflake Inc.
NYSE:SNOW
16.5
26%
0.6
US
Snowflake Inc
XETRA:5Q5
16.3
26%
0.6
US
MongoDB Inc
NASDAQ:MDB
14.4
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.4
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.7
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.6
6%
0.6
P/E Multiple
Earnings Growth PEG
JP
Base Inc
TSE:4477
Average P/E: 151.3
67.7
87%
0.8
CA
Shopify Inc
NYSE:SHOP
99.6
16%
6.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -710.3 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -52.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -469.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.8
7%
4.1
US
Twilio Inc
NYSE:TWLO
303.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
29.6
33%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Base Inc
TSE:4477
Average EV/EBITDA: 103.2
62.8
52%
1.2
CA
Shopify Inc
NYSE:SHOP
127
47%
2.7
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 610 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -60.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -70 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -233.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
61.6
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
13.5
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Base Inc
TSE:4477
Average EV/EBIT: 129.2
65.8
N/A N/A
CA
Shopify Inc
NYSE:SHOP
130.1
47%
2.8
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -376.6 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.2 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -59.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -199 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.3
6%
3.7
US
Twilio Inc
NYSE:TWLO
172.6
N/A N/A
US
Okta Inc
NASDAQ:OKTA
112.5
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28.3
26%
1.1