Intimate Merger Inc
TSE:7072
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Blackbird PLC
LSE:BIRD
|
UK |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (15.8), the stock would be worth ¥2 710.47 (220% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.9 | ¥848 |
0%
|
| 3-Year Average | 15.8 | ¥2 710.47 |
+220%
|
| 5-Year Average | 25.9 | ¥4 452.61 |
+425%
|
| Industry Average | 9 | ¥1 553.11 |
+83%
|
| Country Average | 8.7 | ¥1 488.67 |
+76%
|
Forward EV/EBITDA
Today’s price vs future ebitda
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Intimate Merger Inc
TSE:7072
|
2.7B JPY | 4.9 | 17.9 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
216.8B USD | 16.1 | 20.2 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 37.9 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
109.7B USD | 7.6 | 14.3 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9.1T INR | 11.6 | 18 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5T INR | 10.9 | 16.7 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
6.5T JPY | 11.8 | 13.7 | |
| JP |
|
NEC Corp
TSE:6701
|
6T JPY | 12.6 | 24.5 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.4T INR | 11.1 | 20.1 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 9.9 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 9.9 | 39.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Intimate Merger Inc
Glance View
Intimate Merger, Inc. engages in the business of Data Management Platform services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 41 full-time employees. The company went IPO on 2019-10-24. The firm uses its own data management platform IM-DMP to support both online and offline marketing of client companies by utilizing data. IM-DMP is constructed from information obtained from a Web browser used on a personal computer, a smarphone, a tablet, or the like as an attribute database of Internet users. The features of IM-DMP include an Internet user attribute database and a database for converting instant messenger identification (IM-ID) into different IDs.
