CyberAgent Inc
TSE:4751

Watchlist Manager
CyberAgent Inc Logo
CyberAgent Inc
TSE:4751
Watchlist
Price: 1 312.5 JPY 1.23% Market Closed
Market Cap: 665.2B JPY

Relative Value

The Relative Value of one CyberAgent Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 312.5 JPY, CyberAgent 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.

CyberAgent Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
62
Median 3Y
0.7
Median 5Y
0.9
Industry
1.5
Forward
0.7
vs History
90
vs Industry
16
Median 3Y
34.1
Median 5Y
32.3
Industry
17.2
Forward
17.9
vs History
85
vs Industry
28
Median 3Y
17.1
Median 5Y
17.1
Industry
11
vs History
41
vs Industry
22
Median 3Y
14.9
Median 5Y
14.6
Industry
15.5
vs History
69
vs Industry
16
Median 3Y
3.7
Median 5Y
4.3
Industry
1.8
vs History
61
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
1.6
Forward
0.6
vs History
71
vs Industry
48
Median 3Y
2
Median 5Y
2.2
Industry
3.5
vs History
80
vs Industry
28
Median 3Y
8.7
Median 5Y
8.4
Industry
8.9
Forward
6.4
vs History
79
vs Industry
27
Median 3Y
10.5
Median 5Y
10.3
Industry
12.7
Forward
8.3
vs History
85
vs Industry
32
Median 3Y
13.1
Median 5Y
13.1
Industry
10.6
vs History
50
vs Industry
23
Median 3Y
11.6
Median 5Y
10.5
Industry
12.6
vs History
66
vs Industry
25
Median 3Y
2.1
Median 5Y
3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
CyberAgent 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
CyberAgent Inc
TSE:4751
665.1B JPY 0.8 21 6.3 7.1
US
Omnicom Group Inc
NYSE:OMC
25.5B USD 1.6 19.1 10.2 11.2
FR
Publicis Groupe SA
PAR:PUB
22.4B EUR 1.3 13.1 7.5 9.8
UK
Informa PLC
LSE:INF
11.6B GBP 3 159.5 11.8 18.3
CN
Focus Media Information Technology Co Ltd
SZSE:002027
103.1B CNY 8.2 19 15.9 15.9
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
863.9B JPY 0.6 -3.4 4.2 6.3
UK
WPP PLC
LSE:WPP
3.6B GBP 0.3 9.5 5.1 7.2
US
NIQ Global Intelligence PLC
NYSE:NIQ
4.5B USD 0 0 0 0
CN
Leo Group Co Ltd
SZSE:002131
33B CNY 1.7 67.4 266.8 266.8
P/E Multiple
Earnings Growth PEG
JP
CyberAgent Inc
TSE:4751
Average P/E: 40.7
21
16%
1.3
US
Omnicom Group Inc
NYSE:OMC
19.1
30%
0.6
FR
Publicis Groupe SA
PAR:PUB
13.1
9%
1.5
UK
Informa PLC
LSE:INF
159.5
45%
3.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19
9%
2.1
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.4 N/A N/A
UK
WPP PLC
LSE:WPP
9.5
-36%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
67.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
CyberAgent Inc
TSE:4751
Average EV/EBITDA: 37.1
6.3
3%
2.1
US
Omnicom Group Inc
NYSE:OMC
10.2
5%
2
FR
Publicis Groupe SA
PAR:PUB
7.5
3%
2.5
UK
Informa PLC
LSE:INF
11.8
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.9
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.2
4%
1.1
UK
WPP PLC
LSE:WPP
5.1
-2%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
CN
Leo Group Co Ltd
SZSE:002131
266.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
CyberAgent Inc
TSE:4751
Average EV/EBIT: 38.9
7.1
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
11.2
11%
1
FR
Publicis Groupe SA
PAR:PUB
9.8
5%
2
UK
Informa PLC
LSE:INF
18.3
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.9
9%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.3
N/A N/A
UK
WPP PLC
LSE:WPP
7.2
-1%
N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A
CN
Leo Group Co Ltd
SZSE:002131
266.8
N/A N/A