Obic Business Consultants Co Ltd
TSE:4733

Watchlist Manager
Obic Business Consultants Co Ltd Logo
Obic Business Consultants Co Ltd
TSE:4733
Watchlist
Price: 7 475 JPY 2.29% Market Closed
Market Cap: 563.6B JPY

Relative Value

The Relative Value of one Obic Business Consultants Co Ltd stock under the Base Case scenario is 3 354.4 JPY. Compared to the current market price of 7 475 JPY, Obic Business Consultants Co Ltd is Overvalued by 55%.

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
3 354.4 JPY
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
9
Median 3Y
11.3
Median 5Y
11.9
Industry
2.4
Forward
10.7
vs History
63
vs Industry
18
Median 3Y
34
Median 5Y
35.6
Industry
22.6
Forward
30.2
vs History
28
vs Industry
21
Median 3Y
24.3
Median 5Y
26.2
Industry
16.8
vs History
28
vs Industry
22
Median 3Y
24.8
Median 5Y
27.6
Industry
21.4
vs History
31
vs Industry
34
Median 3Y
3.2
Median 5Y
3.3
Industry
2.8
vs History
52
vs Industry
14
Median 3Y
7.7
Median 5Y
8.4
Industry
2.4
Forward
7.6
vs History
53
vs Industry
23
Median 3Y
9.4
Median 5Y
10.2
Industry
4.8
vs History
52
vs Industry
24
Median 3Y
16.8
Median 5Y
17.9
Industry
12.3
Forward
15.7
vs History
52
vs Industry
27
Median 3Y
17.3
Median 5Y
18.4
Industry
15.9
vs History
30
vs Industry
27
Median 3Y
16.7
Median 5Y
18.6
Industry
15.3
vs History
30
vs Industry
26
Median 3Y
17.1
Median 5Y
19.6
Industry
18.5
vs History
31
vs Industry
12
Median 3Y
7.4
Median 5Y
7.4
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Obic Business Consultants Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Obic Business Consultants Co Ltd
TSE:4733
561.9B JPY 12 34.7 18 18.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
305.2B EUR 8.7 53.3 28.8 32.9
US
Palantir Technologies Inc
NYSE:PLTR
275.1B USD 88.3 482.1 619.5 664.9
US
Salesforce Inc
NYSE:CRM
263.6B USD 7 42.5 23.2 33.7
US
Intuit Inc
NASDAQ:INTU
182.9B USD 10.7 60.2 38.3 45.9
US
Adobe Inc
NASDAQ:ADBE
166.7B USD 7.6 24.7 18.7 20.7
US
NCR Corp
LSE:0K45
138B USD 48.8 146.3 409.3 3 374.4
US
Applovin Corp
NASDAQ:APP
111.7B USD 23.7 70.8 49.3 61.1
US
Microstrategy Inc
NASDAQ:MSTR
102.3B USD 220.6 -87.6 -2 414.7 -1 733.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.5B USD 17.1 77.2 48.9 55.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Obic Business Consultants Co Ltd
TSE:4733
Average P/S: 21 305
12
12%
1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
88.3
33%
2.7
US
Salesforce Inc
NYSE:CRM
7
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.7
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
48.8
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.7
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
220.6
3%
73.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.1
13%
1.3
P/E Multiple
Earnings Growth PEG
JP
Obic Business Consultants Co Ltd
TSE:4733
Average P/E: 110.2
34.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.3
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
482.1
69%
7
US
Salesforce Inc
NYSE:CRM
42.5
32%
1.3
US
Intuit Inc
NASDAQ:INTU
60.2
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
24.7
26%
0.9
US
N
NCR Corp
LSE:0K45
146.3
-52%
N/A
US
Applovin Corp
NASDAQ:APP
70.8
39%
1.8
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -87.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.2
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Obic Business Consultants Co Ltd
TSE:4733
Average EV/EBITDA: 139.3
18
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.8
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
619.5
105%
5.9
US
Salesforce Inc
NYSE:CRM
23.2
21%
1.1
US
Intuit Inc
NASDAQ:INTU
38.3
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.7
17%
1.1
US
N
NCR Corp
LSE:0K45
409.3
11%
37.2
US
Applovin Corp
NASDAQ:APP
49.3
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 414.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
48.9
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Obic Business Consultants Co Ltd
TSE:4733
Average EV/EBIT: 478.7
18.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.9
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
664.9
107%
6.2
US
Salesforce Inc
NYSE:CRM
33.7
32%
1.1
US
Intuit Inc
NASDAQ:INTU
45.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.7
20%
1
US
N
NCR Corp
LSE:0K45
3 374.4
79%
42.7
US
Applovin Corp
NASDAQ:APP
61.1
38%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 733.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.8
28%
2