Vario Secure Inc
TSE:4494

Watchlist Manager
Vario Secure Inc Logo
Vario Secure Inc
TSE:4494
Watchlist
Price: 762 JPY -1.3% Market Closed
Market Cap: ¥3.4B

Relative Value

The Relative Value of one Vario Secure Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 762 JPY, Vario Secure Inc is hidden .

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.

Vario Secure Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Vario Secure 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
Vario Secure Inc
TSE:4494
3.4B JPY 1.2 9.2 4.6 6.4
CA
Shopify Inc
NYSE:SHOP
182.7B USD 17.1 102.6 130.9 134.1
US
Snowflake Inc.
NYSE:SNOW
74.4B USD 17 -55.1 -62.1 -52.7
US
Snowflake Inc
XETRA:5Q5
60.9B EUR 16.4 -53.4 -70.7 -60
US
Cloudflare Inc
NYSE:NET
65.6B USD 32.6 -635.9 -4 113.1 -336
US
MongoDB Inc
NASDAQ:MDB
33.3B USD 14.5 -472.6 -234.5 -200.2
ID
DCI Indonesia Tbk PT
IDX:DCII
523.9T IDR 185.8 417.4 348 348
US
Verisign Inc
NASDAQ:VRSN
23.3B USD 14.3 28.7 21.6 22.2
US
Twilio Inc
NYSE:TWLO
20.8B USD 4.2 309.2 62.9 176.3
US
Okta Inc
NASDAQ:OKTA
16.3B USD 5.8 83.8 63.7 113.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.7B USD 3.6 28.9 13.3 27.7
P/S Multiple
Revenue Growth P/S to Growth
JP
Vario Secure Inc
TSE:4494
Average P/S: 28.4
1.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
17.1
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
17
26%
0.7
US
Snowflake Inc
XETRA:5Q5
16.4
26%
0.6
US
Cloudflare Inc
NYSE:NET
32.6
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
14.5
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
185.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.8
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.6
6%
0.6
P/E Multiple
Earnings Growth PEG
JP
Vario Secure Inc
TSE:4494
Average P/E: 140
9.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
102.6
16%
6.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -635.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -472.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
417.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.7
7%
4.1
US
Twilio Inc
NYSE:TWLO
309.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83.8
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
28.9
33%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Vario Secure Inc
TSE:4494
Average EV/EBITDA: 92.1
4.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
130.9
47%
2.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -70.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 113.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -234.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
348
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
62.9
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63.7
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
13.3
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Vario Secure Inc
TSE:4494
Average EV/EBIT: 118.4
6.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
134.1
47%
2.9
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -60 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -336 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -200.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
348
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.2
6%
3.7
US
Twilio Inc
NYSE:TWLO
176.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
113.8
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.7
26%
1.1