Atrae Inc
TSE:6194

Watchlist Manager
Atrae Inc Logo
Atrae Inc
TSE:6194
Watchlist
Price: 686 JPY 0.15% Market Closed
Market Cap: ¥15.7B

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 686 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
15.7B JPY 2.1 13.4 6.4 6.5
US
Alphabet Inc
NASDAQ:GOOGL
4.1T USD 10.7 33.1 28.1 32.5
US
Meta Platforms Inc
NASDAQ:META
1.7T USD 8.6 28.7 16.8 20.6
CN
Tencent Holdings Ltd
HKEX:700
5.3T HKD 6.3 21.1 19.6 19.6
US
Reelcause Inc
OTC:RCIT
138.3B USD 4 093.5 -1 057 791.3 55 649.8 107 613.7
CN
Baidu Inc
NASDAQ:BIDU
50.7B USD 2.7 41.9 23.1 23.1
CN
Kuaishou Technology
HKEX:1024
319.2B HKD 2 16 12.4 12.4
JP
LY Corp
XMUN:YOJ
30.8B EUR 2.8 27.6 19.6 30.5
KR
Naver Corp
KRX:035420
40.2T KRW 3.4 18.2 15.7 15.7
NL
Nebius Group NV
NASDAQ:NBIS
22.2B USD 5 046.9 7 973.1 -5 851.9 -3 339.9
KR
Kakao Corp
KRX:035720
26T KRW 3.3 111.1 13.4 33.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Atrae Inc
TSE:6194
Average P/S: 834.7
2.1
12%
0.2
US
Alphabet Inc
NASDAQ:GOOGL
10.7
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.6
16%
0.5
CN
Tencent Holdings Ltd
HKEX:700
6.3
11%
0.6
US
R
Reelcause Inc
OTC:RCIT
4 093.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
2.7
3%
0.9
CN
Kuaishou Technology
HKEX:1024
2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 046.9
303%
16.7
KR
Kakao Corp
KRX:035720
3.3
7%
0.5
P/E Multiple
Earnings Growth PEG
JP
Atrae Inc
TSE:6194
Average P/E: 828.4
13.4
6%
2.2
US
Alphabet Inc
NASDAQ:GOOGL
33.1
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
28.7
14%
2.1
CN
Tencent Holdings Ltd
HKEX:700
21.1
19%
1.1
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -1 057 791.3 N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
41.9
1%
41.9
CN
Kuaishou Technology
HKEX:1024
16
22%
0.7
JP
L
LY Corp
XMUN:YOJ
27.6
10%
2.8
KR
Naver Corp
KRX:035420
18.2
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
7 973.1
N/A N/A
KR
Kakao Corp
KRX:035720
111.1
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Atrae Inc
TSE:6194
Average EV/EBITDA: 5 580.5
6.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
28.1
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
16.8
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
19.6
18%
1.1
US
R
Reelcause Inc
OTC:RCIT
55 649.8
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
23.1
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
12.4
24%
0.5
JP
L
LY Corp
XMUN:YOJ
19.6
12%
1.6
KR
Naver Corp
KRX:035420
15.7
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 851.9 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: 10 780.8
6.5
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.5
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
20.6
10%
2.1
CN
Tencent Holdings Ltd
HKEX:700
19.6
18%
1.1
US
R
Reelcause Inc
OTC:RCIT
107 613.7
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
23.1
1%
23.1
CN
Kuaishou Technology
HKEX:1024
12.4
30%
0.4
JP
L
LY Corp
XMUN:YOJ
30.5
N/A N/A
KR
Naver Corp
KRX:035420
15.7
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 339.9 N/A N/A
KR
Kakao Corp
KRX:035720
33.1
32%
1