Intimate Merger Inc
TSE:7072

Watchlist Manager
Intimate Merger Inc Logo
Intimate Merger Inc
TSE:7072
Watchlist
Price: 1 083 JPY -0.28%
Market Cap: 3.4B JPY

Relative Value

The Relative Value of one Intimate Merger Inc stock under the Base Case scenario is 1 154.69 JPY. Compared to the current market price of 1 083 JPY, Intimate Merger Inc is Undervalued by 6%.

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
1 154.69 JPY
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
72
Median 3Y
1.2
Median 5Y
1.5
Industry
2.4
vs History
96
vs Industry
21
Median 3Y
42.3
Median 5Y
55.4
Industry
22.3
vs History
80
vs Industry
2
Median 3Y
29.9
Median 5Y
32.9
Industry
16.1
vs History
80
vs Industry
2
Median 3Y
29.9
Median 5Y
33.1
Industry
20.7
vs History
79
vs Industry
61
Median 3Y
2.4
Median 5Y
2.8
Industry
2.9
vs History
79
vs Industry
85
Median 3Y
0.7
Median 5Y
1
Industry
2.4
vs History
79
vs Industry
78
Median 3Y
2.8
Median 5Y
3.7
Industry
4.9
vs History
88
vs Industry
42
Median 3Y
17.3
Median 5Y
26.5
Industry
12.2
vs History
88
vs Industry
43
Median 3Y
17.7
Median 5Y
27.1
Industry
15.9
vs History
79
vs Industry
5
Median 3Y
22.2
Median 5Y
24.9
Industry
14.7
vs History
79
vs Industry
5
Median 3Y
22.2
Median 5Y
24.9
Industry
17.3
vs History
82
vs Industry
26
Median 3Y
10.6
Median 5Y
13.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Intimate Merger 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
Intimate Merger Inc
TSE:7072
3.4B JPY 1 21.9 7.9 8
US
International Business Machines Corp
NYSE:IBM
281.8B USD 4.3 35.6 21.8 30.7
IE
Accenture PLC
NYSE:ACN
169.9B USD 2.4 22.3 12.2 14.9
IN
Tata Consultancy Services Ltd
NSE:TCS
11.9T INR 4.6 24.1 16.7 18.2
IN
Infosys Ltd
NSE:INFY
6.8T INR 4 24.2 15.9 18
IN
HCL Technologies Ltd
NSE:HCLTECH
4.5T INR 3.7 26.3 16.1 19.3
JP
Fujitsu Ltd
TSE:6702
7.7T JPY 2.3 17.4 15.6 22.9
JP
NEC Corp
TSE:6701
7.5T JPY 2.1 31.8 15.2 22.4
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
40.9B USD 2 19.2 10.2 11.9
JP
NTT Data Corp
TSE:9613
5.6T JPY 1.2 39.1 9.9 21.1
JP
NTT Data Group Corp
DUS:NT5
30.3B EUR 1.2 39 9.9 21.1