First Time Loading...

freee KK
TSE:4478

Watchlist Manager
freee KK Logo
freee KK
TSE:4478
Watchlist
Price: 2 978 JPY 5.79% Market Closed
Updated: May 8, 2024

Relative Value

The Relative Value of one freee KK stock under the Base Case scenario is 1 714.24 JPY. Compared to the current market price of 2 978 JPY, freee KK is Overvalued by 42%.

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
1 714.24 JPY
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
81
vs Industry
15
Median 3Y
12.1
Median 5Y
12.3
Industry
2.3
Forward
6.8
vs History
vs Industry
Median 3Y
-15.3
Median 5Y
-72.9
Industry
24.3
Forward
-17.6
vs History
vs Industry
Median 3Y
-119.3
Median 5Y
-173.8
Industry
17.2
vs History
vs Industry
Median 3Y
-52
Median 5Y
-108.1
Industry
21.8
vs History
50
vs Industry
12
Median 3Y
7.2
Median 5Y
8.2
Industry
2.8
vs History
81
vs Industry
17
Median 3Y
8.9
Median 5Y
9.6
Industry
2.3
Forward
5.7
vs History
81
vs Industry
29
Median 3Y
11
Median 5Y
12
Industry
4.8
vs History
vs Industry
Median 3Y
-39.8
Median 5Y
-80.2
Industry
13.4
Forward
-17.8
vs History
vs Industry
Median 3Y
-36.8
Median 5Y
-67.7
Industry
17
vs History
vs Industry
Median 3Y
-94.9
Median 5Y
-134.6
Industry
15.8
vs History
vs Industry
Median 3Y
-39.4
Median 5Y
-90.1
Industry
18.7
vs History
90
vs Industry
5
Median 3Y
24.8
Median 5Y
29.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
freee 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
freee KK
TSE:4478
173.4B JPY 7.8 -12.7 -14.6 -14.6
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
270.3B USD 7.7 65.1 26.6 44.1
US
Adobe Inc
NASDAQ:ADBE
224.2B USD 11.2 46.4 28 31.5
DE
SAP SE
XETRA:SAP
203.5B EUR 6.5 33.2 25.3 30.7
US
Intuit Inc
NASDAQ:INTU
178.9B USD 11.9 64.8 43.2 52.8
US
Synopsys Inc
NASDAQ:SNPS
84.7B USD 13.8 60.2 50.2 59.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.3B USD 19 74.8 57.5 64.7
US
Workday Inc
NASDAQ:WDAY
66.1B USD 9.1 47.9 131.8 335
CA
Constellation Software Inc
TSX:CSU
79.5B CAD 6.9 102.5 26.8 49.8
P/E Multiple
Earnings Growth
JP
freee KK
TSE:4478
Average P/E: 37 302
Negative Multiple: -12.7
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
65.1
209%
US
Adobe Inc
NASDAQ:ADBE
46.4
97%
DE
SAP SE
XETRA:SAP
33.2
40%
US
Intuit Inc
NASDAQ:INTU
64.8
159%
US
Synopsys Inc
NASDAQ:SNPS
60.2
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.8
127%
US
Workday Inc
NASDAQ:WDAY
47.9
85%
CA
Constellation Software Inc
TSX:CSU
102.5
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
freee KK
TSE:4478
Average EV/EBITDA: 22 394.8
Negative Multiple: -14.6
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.6
70%
US
Adobe Inc
NASDAQ:ADBE
28
69%
DE
SAP SE
XETRA:SAP
25.3
64%
US
Intuit Inc
NASDAQ:INTU
43.2
123%
US
Synopsys Inc
NASDAQ:SNPS
50.2
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.5
107%
US
Workday Inc
NASDAQ:WDAY
131.8
652%
CA
Constellation Software Inc
TSX:CSU
26.8
N/A
EV/EBIT Multiple
EBIT Growth
JP
freee KK
TSE:4478
Average EV/EBIT: 24 658.6
Negative Multiple: -14.6
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
44.1
179%
US
Adobe Inc
NASDAQ:ADBE
31.5
79%
DE
SAP SE
XETRA:SAP
30.7
79%
US
Intuit Inc
NASDAQ:INTU
52.8
166%
US
Synopsys Inc
NASDAQ:SNPS
59.3
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
64.7
123%
US
Workday Inc
NASDAQ:WDAY
335
1 591%
CA
Constellation Software Inc
TSX:CSU
49.8
N/A

See Also

Discover More