C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 3 070 JPY 1.99% Market Closed
Market Cap: 146.2B JPY

Relative Value

The Relative Value of one Cybozu Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 070 JPY, Cybozu 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.

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

Valuation Multiples

vs History
58
vs Industry
27
Median 3Y
4.3
Median 5Y
4.4
Industry
2.4
Forward
3.8
vs History
88
vs Industry
16
Median 3Y
35.1
Median 5Y
45.4
Industry
22.4
Forward
18.7
vs History
98
vs Industry
24
Median 3Y
22.8
Median 5Y
41.2
Industry
16.1
vs History
77
vs Industry
13
Median 3Y
47.4
Median 5Y
51
Industry
20.7
vs History
71
vs Industry
9
Median 3Y
10.2
Median 5Y
11.6
Industry
3
vs History
58
vs Industry
27
Median 3Y
4.1
Median 5Y
4.2
Industry
2.4
Forward
3.6
vs History
58
vs Industry
42
Median 3Y
4.5
Median 5Y
4.6
Industry
4.8
vs History
98
vs Industry
24
Median 3Y
16.9
Median 5Y
24.3
Industry
12.2
Forward
10.6
vs History
98
vs Industry
19
Median 3Y
24.9
Median 5Y
44.6
Industry
15.9
vs History
98
vs Industry
24
Median 3Y
21.5
Median 5Y
40.7
Industry
14.7
vs History
60
vs Industry
11
Median 3Y
45.9
Median 5Y
33.6
Industry
17
vs History
65
vs Industry
12
Median 3Y
7.6
Median 5Y
7.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Cybozu 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
Cybozu Inc
TSE:4776
142B JPY 4.2 26.6 13 17.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
430.6B USD 110.5 393.1 484.3 499.2
DE
SAP SE
XETRA:SAP
243.8B EUR 6.7 34.4 21.1 23.9
US
Salesforce Inc
NYSE:CRM
247.9B USD 6.1 34.3 20 27.6
US
Applovin Corp
NASDAQ:APP
233.5B USD 42.3 82.5 65.4 71.1
US
Intuit Inc
NASDAQ:INTU
182.8B USD 9.4 44.4 30.7 35.5
US
Adobe Inc
NASDAQ:ADBE
143.9B USD 6.2 20.7 15.6 17.2
US
NCR Corp
LSE:0K45
124.6B USD 47 -2 042 354.2 1 036.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
91.9B USD 17.6 86.6 49.2 55.7
US
Synopsys Inc
NASDAQ:SNPS
86.4B USD 13.4 43.2 68.6 88.8
P/S Multiple
Revenue Growth P/S to Growth
JP
C
Cybozu Inc
TSE:4776
Average P/S: 21 288.6
4.2
16%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
110.5
46%
2.4
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
42.3
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
10%
0.6
US
N
NCR Corp
LSE:0K45
47
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.6
14%
1.3
US
Synopsys Inc
NASDAQ:SNPS
13.4
21%
0.6
P/E Multiple
Earnings Growth PEG
JP
C
Cybozu Inc
TSE:4776
Average P/E: 85.1
26.6
43%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
393.1
94%
4.2
DE
SAP SE
XETRA:SAP
34.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.3
31%
1.1
US
Applovin Corp
NASDAQ:APP
82.5
61%
1.4
US
Intuit Inc
NASDAQ:INTU
44.4
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.7
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 042
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.6
35%
2.5
US
Synopsys Inc
NASDAQ:SNPS
43.2
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBITDA: 112.2
13
31%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
484.3
137%
3.5
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
20
24%
0.8
US
Applovin Corp
NASDAQ:APP
65.4
52%
1.3
US
Intuit Inc
NASDAQ:INTU
30.7
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.6
17%
0.9
US
N
NCR Corp
LSE:0K45
354.2
16%
22.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.2
27%
1.8
US
Synopsys Inc
NASDAQ:SNPS
68.6
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBIT: 187.3
17.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
499.2
141%
3.5
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.6
33%
0.8
US
Applovin Corp
NASDAQ:APP
71.1
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.2
20%
0.9
US
N
NCR Corp
LSE:0K45
1 036.2
70%
14.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.7
30%
1.9
US
Synopsys Inc
NASDAQ:SNPS
88.8
49%
1.8