Base Inc
TSE:4477

Watchlist Manager
Base Inc Logo
Base Inc
TSE:4477
Watchlist
Price: 318 JPY -1.85% Market Closed
Market Cap: 37.5B JPY

Relative Value

The Relative Value of one Base Inc stock under the Base Case scenario is 229.63 JPY. Compared to the current market price of 318 JPY, Base Inc is Overvalued by 28%.

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
229.63 JPY
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
34
Median 3Y
2.6
Median 5Y
3.1
Industry
2.4
Forward
1.8
vs History
31
vs Industry
4
Median 3Y
-15.5
Median 5Y
-17.3
Industry
22.4
Forward
41
vs History
33
vs Industry
36
Median 3Y
-26.4
Median 5Y
-15.7
Industry
16.1
vs History
28
vs Industry
35
Median 3Y
-25.8
Median 5Y
-15.5
Industry
20.7
vs History
53
vs Industry
28
Median 3Y
2.5
Median 5Y
2.8
Industry
3
vs History
69
vs Industry
49
Median 3Y
1
Median 5Y
1.2
Industry
2.4
Forward
0.7
vs History
71
vs Industry
45
Median 3Y
2
Median 5Y
2.7
Industry
4.8
vs History
17
vs Industry
13
Median 3Y
-6.5
Median 5Y
-7.4
Industry
12.2
Forward
11.3
vs History
17
vs Industry
13
Median 3Y
-6.3
Median 5Y
-7.2
Industry
15.9
vs History
34
vs Industry
46
Median 3Y
-8.8
Median 5Y
-2.6
Industry
14.7
vs History
34
vs Industry
42
Median 3Y
-8.6
Median 5Y
-2.5
Industry
17
vs History
vs Industry
13
Median 3Y
-1.6
Median 5Y
-4.9
Industry
2.4

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
36.6B JPY 2 65.5 57.9 60.6
CA
Shopify Inc
NYSE:SHOP
209.6B USD 19.6 117.7 150.9 154.6
US
Snowflake Inc.
NYSE:SNOW
77.5B USD 17.7 -57.4 -64.2 -54.5
US
Cloudflare Inc
NYSE:NET
70.4B USD 35 -682 -4 420.6 -361.1
ID
DCI Indonesia Tbk PT
IDX:DCII
572T IDR 217.3 488.1 406.9 406.9
US
MongoDB Inc
NASDAQ:MDB
33B USD 14.2 -465.7 -236.6 -197.4
US
Verisign Inc
NASDAQ:VRSN
23.2B USD 14.3 28.6 21.5 22.1
US
Twilio Inc
NYSE:TWLO
19.4B USD 4 288 58.2 163.3
US
GoDaddy Inc
NYSE:GDDY
17.4B USD 3.6 21 16.8 18.7
US
Okta Inc
NASDAQ:OKTA
15.2B USD 5.4 78.1 58.5 104.6
US
Akamai Technologies Inc
NASDAQ:AKAM
12B USD 2.9 23.7 11.3 23.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Base Inc
TSE:4477
Average P/S: 30.5
2
24%
0.1
CA
Shopify Inc
NYSE:SHOP
19.6
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.7
26%
0.7
US
Cloudflare Inc
NYSE:NET
35
28%
1.2
ID
DCI Indonesia Tbk PT
IDX:DCII
217.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.2
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.6
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.4
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.9
6%
0.5
P/E Multiple
Earnings Growth PEG
JP
Base Inc
TSE:4477
Average P/E: 138.8
65.5
87%
0.8
CA
Shopify Inc
NYSE:SHOP
117.7
14%
8.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -57.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -682 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
488.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -465.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.6
7%
4.1
US
Twilio Inc
NYSE:TWLO
288
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
21
11%
1.9
US
Okta Inc
NASDAQ:OKTA
78.1
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
23.7
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Base Inc
TSE:4477
Average EV/EBITDA: 97.7
57.9
52%
1.1
CA
Shopify Inc
NYSE:SHOP
150.9
46%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -64.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 420.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
406.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -236.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
8%
2.7
US
Twilio Inc
NYSE:TWLO
58.2
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.8
22%
0.8
US
Okta Inc
NASDAQ:OKTA
58.5
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.3
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Base Inc
TSE:4477
Average EV/EBIT: 119.3
60.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
154.6
45%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -361.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
406.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -197.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
163.3
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.7
21%
0.9
US
Okta Inc
NASDAQ:OKTA
104.6
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.5
26%
0.9