First Time Loading...
C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 1 554 JPY -3.3% Market Closed
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one Cybozu Inc stock under the Base Case scenario is 2 289.43 JPY. Compared to the current market price of 1 554 JPY, Cybozu Inc is Undervalued by 32%.

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
2 289.43 JPY
Undervaluation 32%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
92
vs Industry
38
Median 3Y
4.5
Median 5Y
4.7
Industry
2.3
Forward
2.9
More Details
29.7
P/E
P/E
Price to Earnings
29.7
vs History
87
vs Industry
22
Median 3Y
76.1
Median 5Y
79.6
Industry
24.3
Forward
29.6
More Details
16.3
P/OCF
P/OCF
Price to OCF
16.3
vs History
96
vs Industry
33
Median 3Y
83.7
Median 5Y
46.1
Industry
17.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
17
Median 3Y
49.9
Median 5Y
59.5
Industry
22
More Details
6.6
P/B
P/B
Price to Book Value
6.6
vs History
96
vs Industry
16
Median 3Y
12.9
Median 5Y
14.4
Industry
2.7
More Details
2.7
EV/S
EV/S
Enterprise Value to Sales
2.7
vs History
92
vs Industry
39
Median 3Y
4.3
Median 5Y
4.6
Industry
2.3
Forward
2.6
More Details
2.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.9
vs History
92
vs Industry
57
Median 3Y
4.7
Median 5Y
5
Industry
4.8
More Details
12.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.4
vs History
96
vs Industry
31
Median 3Y
32
Median 5Y
31.6
Industry
13.3
Forward
15.5
More Details
19.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.9
vs History
96
vs Industry
24
Median 3Y
51.7
Median 5Y
49.8
Industry
16.8
More Details
14.8
EV/OCF
EV/OCF
Enterprise Value to OCF
14.8
vs History
96
vs Industry
33
Median 3Y
81.5
Median 5Y
44.6
Industry
15.7
More Details
32.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
32.2
vs History
58
vs Industry
18
Median 3Y
-66.6
Median 5Y
53.5
Industry
18.5
More Details
5.3
EV/IC
EV/IC
Enterprise Value to IC
5.3
vs History
92
vs Industry
20
Median 3Y
7.9
Median 5Y
8.8
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
Cybozu Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Cybozu Inc
TSE:4776
74B JPY 2.9 29.7 12.4 19.9
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
264.2B USD 7.6 63.9 26 43.1
US
Adobe Inc
NASDAQ:ADBE
215.9B USD 10.8 45 26.9 30.3
DE
SAP SE
XETRA:SAP
196.7B EUR 6.3 32 24.5 29.6
US
Intuit Inc
NASDAQ:INTU
171.9B USD 11.4 62.1 41.6 50.8
US
Synopsys Inc
NASDAQ:SNPS
79.8B USD 13 56.7 47.3 55.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.2B USD 18.5 71.9 55.2 62.1
US
Workday Inc
NASDAQ:WDAY
66.2B USD 9.1 47.9 132 335.3
CA
Constellation Software Inc
TSX:CSU
75.1B CAD 6.5 97.3 25.4 47.3
EV/EBITDA Multiple
EBITDA Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBITDA: 20 155.5
12.4
166%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26
95%
US
Adobe Inc
NASDAQ:ADBE
26.9
69%
DE
SAP SE
XETRA:SAP
24.5
64%
US
Intuit Inc
NASDAQ:INTU
41.6
123%
US
Synopsys Inc
NASDAQ:SNPS
47.3
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.2
107%
US
Workday Inc
NASDAQ:WDAY
132
650%
CA
Constellation Software Inc
TSX:CSU
25.4
N/A
EV/EBIT Multiple
EBIT Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBIT: 22 193.4
19.9
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.1
179%
US
Adobe Inc
NASDAQ:ADBE
30.3
79%
DE
SAP SE
XETRA:SAP
29.6
79%
US
Intuit Inc
NASDAQ:INTU
50.8
166%
US
Synopsys Inc
NASDAQ:SNPS
55.8
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
62.1
123%
US
Workday Inc
NASDAQ:WDAY
335.3
1 554%
CA
Constellation Software Inc
TSX:CSU
47.3
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.