OpenWork Inc
TSE:5139
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (11.8), the stock would be worth ¥1 188.08 (35% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.7 | ¥880 |
0%
|
| 3-Year Average | 11.8 | ¥1 188.08 |
+35%
|
| 5-Year Average | 11.9 | ¥1 198.26 |
+36%
|
| Industry Average | 10.8 | ¥1 086.96 |
+24%
|
| Country Average | 8.7 | ¥873.02 |
-1%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥11.6B
|
/ |
Jan 2026
¥1.2B
|
= |
|
|
¥11.6B
|
/ |
Dec 2026
¥1.6B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
O
|
OpenWork Inc
TSE:5139
|
18.2B JPY | 8.7 | 21.8 | |
| US |
|
Alphabet Inc
NASDAQ:GOOGL
|
4.2T USD | 26.1 | 31.5 | |
| US |
|
Meta Platforms Inc
NASDAQ:META
|
1.7T USD | 16.5 | 28.1 | |
| CN |
|
Tencent Holdings Ltd
HKEX:700
|
4.5T HKD | 12.6 | 17 | |
| CN |
|
Baidu Inc
NASDAQ:BIDU
|
45.1B USD | 8.3 | 55.6 | |
| NL |
|
Nebius Group NV
NASDAQ:NBIS
|
37.2B USD | -14 764.5 | 27 898.9 | |
| JP |
L
|
LY Corp
XMUN:YOJ
|
31.6B EUR | 20.4 | 27.6 | |
| CN |
|
Kuaishou Technology
HKEX:1024
|
190.7B HKD | 6.7 | 8.7 | |
| KR |
|
Naver Corp
KRX:035420
|
32.3T KRW | 8.7 | 16.7 | |
| JP |
|
Z Holdings Corp
TSE:4689
|
2.9T JPY | 14 | 13.6 | |
| AU |
|
REA Group Ltd
ASX:REA
|
22.6B AUD | 26.3 | 39.4 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
OpenWork Inc
Glance View
OpenWork, Inc. engages in the operation and management of an information platform for career change and employment search. The company is headquartered in Shibuya-Ku, Tokyo-To. The company went IPO on 2022-12-16. The firm operates OpenWork, a company information site for changing jobs and finding employment based on employee word-of-mouth data. Users can learn about the actual situation of the enterprise from various angles and use it for changing jobs and finding employment. The firm also provides OpenWork Recruiting, a recruitment support service for companies that can turn job satisfaction into hiring power. In addition, the Company provides businesses that make use of employee word-of-mouth.
