GMO Media Inc
TSE:6180

Watchlist Manager
GMO Media Inc Logo
GMO Media Inc
TSE:6180
Watchlist
Price: 4 395 JPY -1.79% Market Closed
Market Cap: ¥7.7B

Relative Value

The Relative Value of one GMO Media Inc stock under the Base Case scenario is 4 100.68 JPY. Compared to the current market price of 4 395 JPY, GMO Media Inc is Overvalued by 7%.

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
4 100.68 JPY
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

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
7.9B JPY 1.1 12.3 6.1 6.9
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.2 28.2 23.3 27
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 7.8 26.1 15.2 18.6
CN
Tencent Holdings Ltd
HKEX:700
5T HKD 6.1 20.4 19 19
CN
Baidu Inc
NASDAQ:BIDU
42.9B USD 2.3 52.3 23.7 23.7
JP
LY Corp
XMUN:YOJ
30.8B EUR 2.8 26.8 20.1 32.2
CN
Kuaishou Technology
HKEX:1024
258.7B HKD 1.6 13.1 9.7 9.7
NL
Nebius Group NV
NASDAQ:NBIS
29.2B USD 4 206.4 21 912.9 -11 597.1 -3 738.6
KR
Naver Corp
KRX:035420
33.7T KRW 2.9 15.4 12.8 12.8
JP
Z Holdings Corp
TSE:4689
2.7T JPY 1.4 13.1 13.7 22
AU
REA Group Ltd
ASX:REA
22B AUD 11 38.4 25.7 25.7
P/S Multiple
Revenue Growth P/S to Growth
JP
GMO Media Inc
TSE:6180
Average P/S: 386.6
1.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
9.2
16%
0.6
US
Meta Platforms Inc
NASDAQ:META
7.8
20%
0.4
CN
Tencent Holdings Ltd
HKEX:700
6.1
12%
0.5
CN
Baidu Inc
NASDAQ:BIDU
2.3
6%
0.4
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.4
CN
Kuaishou Technology
HKEX:1024
1.6
11%
0.1
NL
Nebius Group NV
NASDAQ:NBIS
4 206.4
195%
21.6
KR
Naver Corp
KRX:035420
2.9
12%
0.2
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
AU
REA Group Ltd
ASX:REA
11
5%
2.2
P/E Multiple
Earnings Growth PEG
JP
GMO Media Inc
TSE:6180
Average P/E: 2 014.4
12.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
28.2
13%
2.2
US
Meta Platforms Inc
NASDAQ:META
26.1
20%
1.3
CN
Tencent Holdings Ltd
HKEX:700
20.4
19%
1.1
CN
Baidu Inc
NASDAQ:BIDU
52.3
67%
0.8
JP
L
LY Corp
XMUN:YOJ
26.8
10%
2.7
CN
Kuaishou Technology
HKEX:1024
13.1
22%
0.6
NL
Nebius Group NV
NASDAQ:NBIS
21 912.9
N/A N/A
KR
Naver Corp
KRX:035420
15.4
8%
1.9
JP
Z Holdings Corp
TSE:4689
13.1
10%
1.3
AU
REA Group Ltd
ASX:REA
38.4
8%
4.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
GMO Media Inc
TSE:6180
Average EV/EBITDA: 16.9
6.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
23.3
27%
0.9
US
Meta Platforms Inc
NASDAQ:META
15.2
26%
0.6
CN
Tencent Holdings Ltd
HKEX:700
19
18%
1.1
CN
Baidu Inc
NASDAQ:BIDU
23.7
49%
0.5
JP
L
LY Corp
XMUN:YOJ
20.1
12%
1.7
CN
Kuaishou Technology
HKEX:1024
9.7
25%
0.4
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -11 597.1 N/A N/A
KR
Naver Corp
KRX:035420
12.8
14%
0.9
JP
Z Holdings Corp
TSE:4689
13.7
12%
1.1
AU
REA Group Ltd
ASX:REA
25.7
20%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
GMO Media Inc
TSE:6180
Average EV/EBIT: 19.7
6.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
27
17%
1.6
US
Meta Platforms Inc
NASDAQ:META
18.6
14%
1.3
CN
Tencent Holdings Ltd
HKEX:700
19
17%
1.1
CN
Baidu Inc
NASDAQ:BIDU
23.7
36%
0.7
JP
L
LY Corp
XMUN:YOJ
32.2
N/A N/A
CN
Kuaishou Technology
HKEX:1024
9.7
30%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 738.6 N/A N/A
KR
Naver Corp
KRX:035420
12.8
13%
1
JP
Z Holdings Corp
TSE:4689
22
N/A N/A
AU
REA Group Ltd
ASX:REA
25.7
15%
1.7
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett