First Time Loading...

Base Inc
TSE:4477

Watchlist Manager
Base Inc Logo
Base Inc
TSE:4477
Watchlist
Price: 274 JPY -0.36% Market Closed
Updated: Apr 23, 2024

Relative Value

The Relative Value of one Base Inc stock under the Base Case scenario is 334.84 JPY. Compared to the current market price of 274 JPY, Base Inc is Undervalued by 18%.

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
334.84 JPY
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
40
Median 3Y
3.5
Median 5Y
3.9
Industry
2.2
Forward
2.2
vs History
vs Industry
Median 3Y
-26
Median 5Y
-26.3
Industry
24
Forward
-166.7
vs History
vs Industry
Median 3Y
-18.2
Median 5Y
-28.8
Industry
16.9
vs History
vs Industry
Median 3Y
-17.9
Median 5Y
-28.2
Industry
21.5
vs History
73
vs Industry
44
Median 3Y
2.7
Median 5Y
3.5
Industry
2.7
vs History
78
vs Industry
70
Median 3Y
1.4
Median 5Y
1.8
Industry
2.2
Forward
0.6
vs History
75
vs Industry
69
Median 3Y
2.8
Median 5Y
3.2
Industry
4.7
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-13.2
Industry
13
Forward
-33
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-13
Industry
16.5
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-11
Industry
15.3
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-10.8
Industry
18.1
vs History
12
vs Industry
20
Median 3Y
-6
Median 5Y
-9.3
Industry
2.3

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
31.6B JPY 2.7 -52.1 -22.1 -22
CA
Shopify Inc
NYSE:SHOP
95.2B USD 13.5 715.9 -11 390.9 -1 168.3
US
Snowflake Inc.
NYSE:SNOW
50.3B USD 17.9 -60.2 -47.8 -42.6
US
Cloudflare Inc
NYSE:NET
29.8B USD 23 -161.9 -591.6 -158.4
US
MongoDB Inc
NASDAQ:MDB
26.2B USD 15.6 -148.3 -120.2 -108.5
US
Verisign Inc
NASDAQ:VRSN
18.7B USD 12.5 22.9 18.7 19.6
US
GoDaddy Inc
NYSE:GDDY
17.5B USD 4.1 12.8 25.7 32.7
US
Okta Inc
NASDAQ:OKTA
15.8B USD 7 -44.5 -39.2 -32
US
Akamai Technologies Inc
NASDAQ:AKAM
15.4B USD 4 28.2 13.6 23.9
US
Twilio Inc
NYSE:TWLO
10.9B USD 2.6 -10.8 -74.7 -20.3
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
Base Inc
TSE:4477
Average P/E: 160.4
Negative Multiple: -52.1
N/A
CA
Shopify Inc
NYSE:SHOP
715.9
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -60.2 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -161.9 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -148.3 N/A
US
Verisign Inc
NASDAQ:VRSN
22.9
20%
US
GoDaddy Inc
NYSE:GDDY
12.8
-19%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -44.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28.2
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
Base Inc
TSE:4477
Average EV/EBITDA: 23.2
Negative Multiple: -22.1
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -11 390.9 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -591.6 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -120.2 N/A
US
Verisign Inc
NASDAQ:VRSN
18.7
21%
US
GoDaddy Inc
NYSE:GDDY
25.7
116%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -39.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.6
55%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -74.7 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
Base Inc
TSE:4477
Average EV/EBIT: 46.4
Negative Multiple: -22
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 168.3 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -42.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -158.4 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -108.5 N/A
US
Verisign Inc
NASDAQ:VRSN
19.6
18%
US
GoDaddy Inc
NYSE:GDDY
32.7
109%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -32 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.9
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -20.3 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More