GMO Media Inc
TSE:6180

Watchlist Manager
GMO Media Inc Logo
GMO Media Inc
TSE:6180
Watchlist
Price: 5 530 JPY -0.18% Market Closed
Market Cap: 9.7B JPY

Relative Value

The Relative Value of one GMO Media Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 5 530 JPY, GMO Media 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.

GMO Media Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
48
Median 3Y
0.9
Median 5Y
0.8
Industry
1.5
vs History
50
vs Industry
28
Median 3Y
14
Median 5Y
13.6
Industry
17.1
vs History
28
vs Industry
22
Median 3Y
9.6
Median 5Y
9.3
Industry
11.1
vs History
25
vs Industry
21
Median 3Y
12.4
Median 5Y
10.8
Industry
15.3
vs History
4
vs Industry
23
Median 3Y
2.2
Median 5Y
1.9
Industry
1.8
vs History
4
vs Industry
53
Median 3Y
0.6
Median 5Y
0.5
Industry
1.6
vs History
4
vs Industry
49
Median 3Y
1.3
Median 5Y
1.2
Industry
3.5
vs History
31
vs Industry
32
Median 3Y
6.6
Median 5Y
6.8
Industry
8.8
vs History
31
vs Industry
35
Median 3Y
7.2
Median 5Y
7.3
Industry
12.4
vs History
23
vs Industry
25
Median 3Y
6.6
Median 5Y
6.6
Industry
10.4
vs History
17
vs Industry
23
Median 3Y
7.7
Median 5Y
6.9
Industry
12.5
vs History
4
vs Industry
28
Median 3Y
1.3
Median 5Y
1.1
Industry
1.5

Multiples Across Competitors

Competitors Multiples
GMO Media 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
GMO Media Inc
TSE:6180
9.9B JPY 1.4 13.5 7.7 8.4
US
Alphabet Inc
NASDAQ:GOOGL
4T USD 10.3 31.9 27.1 31.4
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.7 28 16.3 19.8
CN
Tencent Holdings Ltd
HKEX:700
5.6T HKD 6.9 23 21.4 21.4
CN
Baidu Inc
NASDAQ:BIDU
50.3B USD 2.7 41.8 23.1 23.1
CN
Kuaishou Technology
HKEX:1024
322.9B HKD 2.1 16.7 13 13
JP
LY Corp
XMUN:YOJ
32.5B EUR 3 29 20.2 31.6
KR
Naver Corp
KRX:035420
38T KRW 3.2 17.4 14.8 14.8
NL
Nebius Group NV
NASDAQ:NBIS
24.7B USD 5 656.2 8 935.7 -6 558.7 -3 743.4
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 14 13.6 21.2
US
Pinterest Inc
NYSE:PINS
18.4B USD 4.5 9.3 51.5 56.1
P/S Multiple
Revenue Growth P/S to Growth
JP
GMO Media Inc
TSE:6180
Average P/S: 518.2
1.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
10.3
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.7
19%
0.5
CN
Tencent Holdings Ltd
HKEX:700
6.9
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.7
4%
0.7
CN
Kuaishou Technology
HKEX:1024
2.1
11%
0.2
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
KR
Naver Corp
KRX:035420
3.2
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 656.2
300%
18.9
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
US
Pinterest Inc
NYSE:PINS
4.5
16%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
GMO Media Inc
TSE:6180
Average EV/EBITDA: 20.9
7.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.1
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.3
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
21.4
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.1
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
13
24%
0.5
JP
L
LY Corp
XMUN:YOJ
20.2
12%
1.7
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 558.7 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
US
Pinterest Inc
NYSE:PINS
51.5
109%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
GMO Media Inc
TSE:6180
Average EV/EBIT: 24.1
8.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.4
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
19.8
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
21.4
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.1
1%
23.1
CN
Kuaishou Technology
HKEX:1024
13
30%
0.4
JP
L
LY Corp
XMUN:YOJ
31.6
N/A N/A
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 743.4 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A
US
Pinterest Inc
NYSE:PINS
56.1
61%
0.9