freee KK
TSE:4478

Watchlist Manager
freee KK Logo
freee KK
TSE:4478
Watchlist
Price: 2 918 JPY 0.41% Market Closed
Market Cap: ¥174.1B

Relative Value

The Relative Value of one freee KK stock under the Base Case scenario is 2 292.98 JPY. Compared to the current market price of 2 918 JPY, freee KK is Overvalued by 21%.

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
2 292.98 JPY
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

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
172.6B JPY 4.9 127.8 139.3 224.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
395.2B USD 101.3 360.4 443.4 457
DE
SAP SE
XETRA:SAP
228.9B EUR 6.3 32.3 19.8 22.4
US
Salesforce Inc
NYSE:CRM
214.9B USD 5.3 29.7 17.3 23.9
US
Applovin Corp
NASDAQ:APP
182.8B USD 33.3 65 51.6 56.1
US
Intuit Inc
NASDAQ:INTU
151.8B USD 7.8 36.9 25.6 29.6
US
NCR Corp
LSE:0K45
137.6B USD 52 -2 259.5 391.6 1 145.8
US
Adobe Inc
NASDAQ:ADBE
123.4B USD 5.2 17.4 13 14.2
US
Synopsys Inc
NASDAQ:SNPS
93.1B USD 13.2 70.1 65.9 113.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.9B USD 16.7 82 46.5 52.7
P/S Multiple
Revenue Growth P/S to Growth
JP
freee KK
TSE:4478
Average P/S: 21 287
4.9
22%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
101.3
45%
2.3
DE
SAP SE
XETRA:SAP
6.3
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.3
10%
0.5
US
Applovin Corp
NASDAQ:APP
33.3
29%
1.1
US
Intuit Inc
NASDAQ:INTU
7.8
13%
0.6
US
N
NCR Corp
LSE:0K45
52
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.2
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.2
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.7
14%
1.2
P/E Multiple
Earnings Growth PEG
JP
freee KK
TSE:4478
Average P/E: 91.3
127.8
66%
1.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
360.4
94%
3.8
DE
SAP SE
XETRA:SAP
32.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
29.7
32%
0.9
US
Applovin Corp
NASDAQ:APP
65
61%
1.1
US
Intuit Inc
NASDAQ:INTU
36.9
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 259.5
-48%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.4
20%
0.9
US
Synopsys Inc
NASDAQ:SNPS
70.1
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
82
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
freee KK
TSE:4478
Average EV/EBITDA: 121.4
139.3
116%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
443.4
137%
3.2
DE
SAP SE
XETRA:SAP
19.8
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.3
25%
0.7
US
Applovin Corp
NASDAQ:APP
51.6
53%
1
US
Intuit Inc
NASDAQ:INTU
25.6
27%
0.9
US
N
NCR Corp
LSE:0K45
391.6
16%
24.5
US
Adobe Inc
NASDAQ:ADBE
13
15%
0.9
US
Synopsys Inc
NASDAQ:SNPS
65.9
55%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.5
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
freee KK
TSE:4478
Average EV/EBIT: 214
224.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
457
143%
3.2
DE
SAP SE
XETRA:SAP
22.4
21%
1.1
US
Salesforce Inc
NYSE:CRM
23.9
34%
0.7
US
Applovin Corp
NASDAQ:APP
56.1
58%
1
US
Intuit Inc
NASDAQ:INTU
29.6
31%
1
US
N
NCR Corp
LSE:0K45
1 145.8
70%
16.4
US
Adobe Inc
NASDAQ:ADBE
14.2
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
113.6
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.7
30%
1.8