First Time Loading...

SMN Corp
TSE:6185

Watchlist Manager
SMN Corp Logo
SMN Corp
TSE:6185
Watchlist
Price: 285 JPY -12.58% Market Closed
Updated: May 3, 2024

Relative Value

The Relative Value of one SMN Corp stock under the Base Case scenario is 528.29 JPY. Compared to the current market price of 285 JPY, SMN Corp is Undervalued by 46%.

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
528.29 JPY
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
87
Median 3Y
0.6
Median 5Y
0.7
Industry
2.3
vs History
vs Industry
Median 3Y
-49.1
Median 5Y
-31.3
Industry
24.3
vs History
74
vs Industry
48
Median 3Y
9.4
Median 5Y
10.4
Industry
17.2
vs History
vs Industry
9
Median 3Y
6
Median 5Y
33.8
Industry
22
vs History
96
vs Industry
75
Median 3Y
1.6
Median 5Y
1.9
Industry
2.7
vs History
96
vs Industry
87
Median 3Y
0.5
Median 5Y
0.6
Industry
2.3
vs History
96
vs Industry
79
Median 3Y
2.2
Median 5Y
2.6
Industry
4.8
vs History
96
vs Industry
53
Median 3Y
7
Median 5Y
7.6
Industry
13.3
vs History
vs Industry
1
Median 3Y
43.9
Median 5Y
19.1
Industry
16.8
vs History
85
vs Industry
51
Median 3Y
7.6
Median 5Y
8.5
Industry
15.7
vs History
vs Industry
14
Median 3Y
11.8
Median 5Y
28.3
Industry
18.5
vs History
96
vs Industry
75
Median 3Y
1.4
Median 5Y
1.8
Industry
2.4

Multiples Across Competitors

Competitors Multiples
SMN Corp 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
SMN Corp
TSE:6185
4.1B JPY 0.4 -57.5 3.6 -169.7
CA
Shopify Inc
NYSE:SHOP
92.9B USD 13.2 698.2 -11 096.6 -1 138.1
US
Snowflake Inc.
NYSE:SNOW
52.6B USD 18.7 -62.9 -50.1 -44.6
US
Cloudflare Inc
NYSE:NET
29.7B USD 22.9 -161.3 -589.4 -157.8
US
MongoDB Inc
NASDAQ:MDB
26.8B USD 15.9 -151.9 -123.3 -111.2
US
GoDaddy Inc
NYSE:GDDY
17.5B USD 4.1 12.7 25.7 32.6
US
Verisign Inc
NASDAQ:VRSN
16.9B USD 11.2 20.3 16.8 17.5
US
Okta Inc
NASDAQ:OKTA
15.8B USD 7 -44.6 -39.3 -32.2
US
Akamai Technologies Inc
NASDAQ:AKAM
14.9B USD 3.9 27.2 13.2 23.2
US
Twilio Inc
NYSE:TWLO
11.2B USD 2.7 -11 -77.1 -20.9
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
SMN Corp
TSE:6185
Average P/E: 156.1
Negative Multiple: -57.5
N/A
CA
Shopify Inc
NYSE:SHOP
698.2
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -161.3 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -151.9 N/A
US
GoDaddy Inc
NYSE:GDDY
12.7
-19%
US
Verisign Inc
NASDAQ:VRSN
20.3
20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -44.6 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.2
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -11 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
SMN Corp
TSE:6185
Average EV/EBITDA: 18.8
3.6
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -11 096.6 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -589.4 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -123.3 N/A
US
GoDaddy Inc
NYSE:GDDY
25.7
116%
US
Verisign Inc
NASDAQ:VRSN
16.8
21%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -39.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.2
55%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -77.1 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
SMN Corp
TSE:6185
Average EV/EBIT: 45.7
Negative Multiple: -169.7
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 138.1 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -157.8 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -111.2 N/A
US
GoDaddy Inc
NYSE:GDDY
32.6
109%
US
Verisign Inc
NASDAQ:VRSN
17.5
18%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -32.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.2
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -20.9 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More