u

unerry Inc
TSE:5034

Watchlist Manager
unerry Inc
TSE:5034
Watchlist
Price: 2 507 JPY -1.53%
Market Cap: ¥9.5B

Relative Value

The Relative Value of one unerry Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 507 JPY, unerry 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.

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

Multiples Across Competitors

Competitors Multiples
unerry 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
unerry Inc
TSE:5034
9.4B JPY 2.4 31.2 29.1 29.1
US
GE Vernova LLC
NYSE:GEV
202.9B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
104.7B ZAR 6.2 9.8 15.4 15.5
CH
Galderma Group AG
SIX:GALD
34.6B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
43.6B USD 0 0 0 0
US
Coupang Inc
F:788
31.3B EUR 1.1 94.7 24.8 40.9
US
Reddit Inc
NYSE:RDDT
33.7B USD 17.7 96.4 112.7 119.5
US
Symbotic Inc
NASDAQ:SYM
32.2B USD 14.4 -1 904 -943 -427.7
HK
Phoenix Asia Holdings Ltd
NASDAQ:PHOE
31.6B USD 4 281.3 30 747.2 23 751.2 24 314.9
P/S Multiple
Revenue Growth P/S to Growth
JP
u
unerry Inc
TSE:5034
Average P/S: 667.8
2.4
32%
0.1
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
6.2
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1.1
15%
0.1
US
R
Reddit Inc
NYSE:RDDT
17.7
45%
0.4
US
Symbotic Inc
NASDAQ:SYM
14.4
24%
0.6
HK
P
Phoenix Asia Holdings Ltd
NASDAQ:PHOE
4 281.3
N/A N/A
P/E Multiple
Earnings Growth PEG
JP
u
unerry Inc
TSE:5034
Average P/E: 5 833.3
31.2
15%
2.1
US
G
GE Vernova LLC
NYSE:GEV
Not Available
18%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
9.8
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
94.7
114%
0.8
US
R
Reddit Inc
NYSE:RDDT
96.4
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 904 N/A N/A
HK
P
Phoenix Asia Holdings Ltd
NASDAQ:PHOE
30 747.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
u
unerry Inc
TSE:5034
Average EV/EBITDA: 4 558.4
29.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
70%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.4
9%
1.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
24.8
56%
0.4
US
R
Reddit Inc
NYSE:RDDT
112.7
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -943 N/A N/A
HK
P
Phoenix Asia Holdings Ltd
NASDAQ:PHOE
23 751.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
u
unerry Inc
TSE:5034
Average EV/EBIT: 4 676.2
29.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
91%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.5
8%
1.9
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
40.9
74%
0.6
US
R
Reddit Inc
NYSE:RDDT
119.5
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -427.7 N/A N/A
HK
P
Phoenix Asia Holdings Ltd
NASDAQ:PHOE
24 314.9
N/A N/A