Wills Inc
TSE:4482

Watchlist Manager
Wills Inc Logo
Wills Inc
TSE:4482
Watchlist
Price: 716 JPY -1.24% Market Closed
Market Cap: ¥15.1B

Relative Value

The Relative Value of one Wills Inc stock under the Base Case scenario is 659.22 JPY. Compared to the current market price of 716 JPY, Wills Inc is Overvalued by 8%.

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
659.22 JPY
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Wills 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
Wills Inc
TSE:4482
14.5B JPY 2.5 19.1 8.8 9.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
357.3B USD 91.7 326.2 400.6 413
DE
SAP SE
XETRA:SAP
191.3B EUR 5.2 27 16.5 18.7
US
Salesforce Inc
NYSE:CRM
200.6B USD 4.9 27.6 16 22.1
US
Applovin Corp
NASDAQ:APP
190.9B USD 34.5 67.3 53.4 58.1
US
Intuit Inc
NASDAQ:INTU
138.4B USD 7.1 33.5 23.3 26.9
US
NCR Corp
LSE:0K45
134.4B USD 50.3 -2 183.8 378.6 1 107.7
US
Adobe Inc
NASDAQ:ADBE
120.9B USD 5.1 17 12.7 13.9
US
Synopsys Inc
NASDAQ:SNPS
89.5B USD 12.7 67.3 63.6 109.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.5B USD 15.8 77.6 44 49.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Wills Inc
TSE:4482
Average P/S: 21 285.5
2.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
91.7
45%
2
DE
SAP SE
XETRA:SAP
5.2
11%
0.5
US
Salesforce Inc
NYSE:CRM
4.9
10%
0.5
US
Applovin Corp
NASDAQ:APP
34.5
29%
1.2
US
Intuit Inc
NASDAQ:INTU
7.1
13%
0.5
US
N
NCR Corp
LSE:0K45
50.3
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.1
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
12.7
20%
0.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.8
14%
1.1
P/E Multiple
Earnings Growth PEG
JP
Wills Inc
TSE:4482
Average P/E: 73.6
19.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
326.2
94%
3.5
DE
SAP SE
XETRA:SAP
27
48%
0.6
US
Salesforce Inc
NYSE:CRM
27.6
32%
0.9
US
Applovin Corp
NASDAQ:APP
67.3
61%
1.1
US
Intuit Inc
NASDAQ:INTU
33.5
31%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 183.8
-48%
N/A
US
Adobe Inc
NASDAQ:ADBE
17
20%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.3
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.6
34%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Wills Inc
TSE:4482
Average EV/EBITDA: 101.8
8.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
400.6
137%
2.9
DE
SAP SE
XETRA:SAP
16.5
18%
0.9
US
Salesforce Inc
NYSE:CRM
16
25%
0.6
US
Applovin Corp
NASDAQ:APP
53.4
53%
1
US
Intuit Inc
NASDAQ:INTU
23.3
27%
0.9
US
N
NCR Corp
LSE:0K45
378.6
16%
23.7
US
Adobe Inc
NASDAQ:ADBE
12.7
15%
0.8
US
Synopsys Inc
NASDAQ:SNPS
63.6
55%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
44
27%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Wills Inc
TSE:4482
Average EV/EBIT: 182.9
9.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
413
143%
2.9
DE
SAP SE
XETRA:SAP
18.7
21%
0.9
US
Salesforce Inc
NYSE:CRM
22.1
34%
0.7
US
Applovin Corp
NASDAQ:APP
58.1
58%
1
US
Intuit Inc
NASDAQ:INTU
26.9
31%
0.9
US
N
NCR Corp
LSE:0K45
1 107.7
70%
15.8
US
Adobe Inc
NASDAQ:ADBE
13.9
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
109.4
73%
1.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.8
30%
1.7