First Time Loading...

Atrae Inc
TSE:6194

Watchlist Manager
Atrae Inc Logo
Atrae Inc
TSE:6194
Watchlist
Price: 433 JPY 3.34% Market Closed
Updated: Apr 19, 2024

Relative Value

The Relative Value of one Atrae Inc stock under the Base Case scenario is 761.96 JPY. Compared to the current market price of 433 JPY, Atrae Inc is Undervalued by 43%.

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
761.96 JPY
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
48
Median 3Y
6.6
Median 5Y
8.6
Industry
1.6
Forward
1.2
vs History
87
vs Industry
12
Median 3Y
68.7
Median 5Y
69
Industry
18.9
Forward
15.6
vs History
98
vs Industry
30
Median 3Y
46
Median 5Y
46.5
Industry
11.7
vs History
98
vs Industry
29
Median 3Y
47.4
Median 5Y
47.7
Industry
16
vs History
98
vs Industry
35
Median 3Y
7.1
Median 5Y
7.6
Industry
1.8
vs History
98
vs Industry
61
Median 3Y
5.8
Median 5Y
7.8
Industry
1.6
Forward
0.7
vs History
98
vs Industry
73
Median 3Y
6.3
Median 5Y
8.3
Industry
3.5
vs History
98
vs Industry
28
Median 3Y
34.3
Median 5Y
37.4
Industry
9.4
Forward
3.4
vs History
98
vs Industry
31
Median 3Y
35.5
Median 5Y
38.8
Industry
13.2
vs History
98
vs Industry
42
Median 3Y
41.4
Median 5Y
41.5
Industry
10.6
vs History
98
vs Industry
39
Median 3Y
42.8
Median 5Y
42.9
Industry
13.2
vs History
98
vs Industry
23
Median 3Y
16
Median 5Y
29.8
Industry
1.5

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
11.2B JPY 1.4 40.6 10.2 10.8
US
Alphabet Inc
NASDAQ:GOOGL
1.9T USD 6.3 26.3 18.4 20.9
US
Meta Platforms Inc
NASDAQ:META
1.3T USD 9.5 32.9 20.6 25.3
CN
Tencent Holdings Ltd
HKEX:700
2.9T HKD 4.3 23 16.4 16.4
CN
Baidu Inc
NASDAQ:BIDU
33.5B USD 1.8 12.4 2.7 5.3
JP
LY Corp
XMUN:YOJ
29.7B EUR 2.7 40.3 15.1 28.9
CN
Kuaishou Technology
HKEX:1024
193.8B HKD 1.6 27.9 25.1 25.1
US
Pinterest Inc
NYSE:PINS
22.3B USD 7.3 -626.6 871.9 16 447.2
KR
Naver Corp
KRX:035420
27.2T KRW 2.8 27.2 12.4 17.2
US
Snap Inc
NYSE:SNAP
19.1B USD 4.2 -14.5 -15.7 -13.8
JP
Z Holdings Corp
TSE:4689
2.6T JPY 1.5 21.6 8.6 16.5
P/E Multiple
Earnings Growth
JP
Atrae Inc
TSE:6194
Average P/E: 28
40.6
218%
US
Alphabet Inc
NASDAQ:GOOGL
26.3
55%
US
Meta Platforms Inc
NASDAQ:META
32.9
76%
CN
Tencent Holdings Ltd
HKEX:700
23
103%
CN
Baidu Inc
NASDAQ:BIDU
12.4
76%
JP
L
LY Corp
XMUN:YOJ
40.3
-12%
CN
Kuaishou Technology
HKEX:1024
27.9
270%
US
Pinterest Inc
NYSE:PINS
Negative Multiple: -626.6 N/A
KR
Naver Corp
KRX:035420
27.2
75%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -14.5 N/A
JP
Z Holdings Corp
TSE:4689
21.6
-12%
EV/EBIT Multiple
EBIT Growth
JP
Atrae Inc
TSE:6194
Average EV/EBIT: 1 661.4
10.8
N/A
US
Alphabet Inc
NASDAQ:GOOGL
20.9
50%
US
Meta Platforms Inc
NASDAQ:META
25.3
69%
CN
Tencent Holdings Ltd
HKEX:700
16.4
N/A
CN
Baidu Inc
NASDAQ:BIDU
5.3
63%
JP
L
LY Corp
XMUN:YOJ
28.9
N/A
CN
Kuaishou Technology
HKEX:1024
25.1
178%
US
Pinterest Inc
NYSE:PINS
16 447.2
76 577%
KR
Naver Corp
KRX:035420
17.2
46%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -13.8 N/A
JP
Z Holdings Corp
TSE:4689
16.5
N/A

See Also

Discover More