Atrae Inc
TSE:6194

Watchlist Manager
Atrae Inc Logo
Atrae Inc
TSE:6194
Watchlist
Price: 685 JPY -1.15% Market Closed
Market Cap: ¥15.6B

Relative Value

The Relative Value of one Atrae Inc stock under the Base Case scenario is 798.89 JPY. Compared to the current market price of 685 JPY, Atrae Inc is Undervalued by 14%.

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
798.89 JPY
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Atrae 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
Atrae Inc
TSE:6194
15.6B JPY 2 13.3 6.3 6.5
US
Alphabet Inc
NASDAQ:GOOGL
4.1T USD 10.7 33.3 28.4 32.8
US
Meta Platforms Inc
NASDAQ:META
1.8T USD 8.9 29.6 17.3 21.2
CN
Tencent Holdings Ltd
HKEX:700
5.4T HKD 6.7 22.4 18.6 18.6
US
Reelcause Inc
OTC:RCIT
139.7B USD 0 -0.1 3.5 6.8
CN
Baidu Inc
NASDAQ:BIDU
52.5B USD 2.8 43.6 169.2 169.2
CN
Kuaishou Technology
HKEX:1024
330B HKD 2.1 17 11.9 11.9
JP
LY Corp
XMUN:YOJ
30.8B EUR 2.9 28 3 693.9 5 760.5
KR
Naver Corp
KRX:035420
40T KRW 3.4 18.3 15.7 15.7
NL
Nebius Group NV
NASDAQ:NBIS
22.4B USD 4 902.3 7 744.7 -431 975.5 -246 546.5
KR
Kakao Corp
KRX:035720
25.8T KRW 3.2 109.2 13.4 33.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Atrae Inc
TSE:6194
Average P/S: 449.6
2
12%
0.2
US
Alphabet Inc
NASDAQ:GOOGL
10.7
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.9
16%
0.6
CN
Tencent Holdings Ltd
HKEX:700
6.7
11%
0.6
US
R
Reelcause Inc
OTC:RCIT
0
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
2.8
3%
0.9
CN
Kuaishou Technology
HKEX:1024
2.1
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.9
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
4 902.3
303%
16.2
KR
Kakao Corp
KRX:035720
3.2
7%
0.5
P/E Multiple
Earnings Growth PEG
JP
Atrae Inc
TSE:6194
Average P/E: 805.9
13.3
6%
2.2
US
Alphabet Inc
NASDAQ:GOOGL
33.3
17%
2
US
Meta Platforms Inc
NASDAQ:META
29.6
14%
2.1
CN
Tencent Holdings Ltd
HKEX:700
22.4
19%
1.2
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -0.1 N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
43.6
1%
43.6
CN
Kuaishou Technology
HKEX:1024
17
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28
10%
2.8
KR
Naver Corp
KRX:035420
18.3
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
7 744.7
N/A N/A
KR
Kakao Corp
KRX:035720
109.2
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Atrae Inc
TSE:6194
Average EV/EBITDA: 397.8
6.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
28.4
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
17.3
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
18.6
18%
1
US
R
Reelcause Inc
OTC:RCIT
3.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
169.2
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
11.9
24%
0.5
JP
L
LY Corp
XMUN:YOJ
3 693.9
12%
307.8
KR
Naver Corp
KRX:035420
15.7
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -431 975.5 N/A N/A
KR
Kakao Corp
KRX:035720
13.4
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Atrae Inc
TSE:6194
Average EV/EBIT: 607.6
6.5
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.8
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
21.2
10%
2.1
CN
Tencent Holdings Ltd
HKEX:700
18.6
18%
1
US
R
Reelcause Inc
OTC:RCIT
6.8
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
169.2
1%
169.2
CN
Kuaishou Technology
HKEX:1024
11.9
30%
0.4
JP
L
LY Corp
XMUN:YOJ
5 760.5
N/A N/A
KR
Naver Corp
KRX:035420
15.7
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -246 546.5 N/A N/A
KR
Kakao Corp
KRX:035720
33.1
32%
1