Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 389 JPY -0.51% Market Closed
Market Cap: ¥3.9B

Relative Value

The Relative Value of one Inclusive Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 389 JPY, Inclusive Inc is hidden .

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.

Inclusive Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Inclusive 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
Inclusive Inc
TSE:7078
3.9B JPY 0.9 -4 -19.9 -5.1
CA
Shopify Inc
NASDAQ:SHOP
165B USD 14.8 139.3 109.8 112.1
US
Cloudflare Inc
NYSE:NET
74.8B USD 34.5 -732.1 -5 912.1 -361.7
US
Snowflake Inc
XETRA:5Q5
52.2B EUR 13.2 -46.3 -53.9 -45
US
Snowflake Inc.
NYSE:SNOW
60.4B USD 12.8 -44.9 -52.3 -43.6
ID
DCI Indonesia Tbk PT
IDX:DCII
498.1T IDR 189.2 425 354.4 354.4
US
Verisign Inc
NASDAQ:VRSN
22.4B USD 13.4 26.9 20.1 20.7
US
MongoDB Inc
NASDAQ:MDB
22B USD 8.9 -309.6 -177.8 -143.5
US
Twilio Inc
NYSE:TWLO
19.4B USD 3.8 573.6 48.4 102.6
US
Akamai Technologies Inc
NASDAQ:AKAM
15.1B USD 3.6 33.8 13.7 29.1
US
Okta Inc
NASDAQ:OKTA
14.1B USD 4.8 59.6 46 74.9
P/S Multiple
Revenue Growth P/S to Growth
JP
Inclusive Inc
TSE:7078
Average P/S: 27.3
0.9
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
14.8
26%
0.6
US
Cloudflare Inc
NYSE:NET
34.5
28%
1.2
US
Snowflake Inc
XETRA:5Q5
13.2
25%
0.5
US
Snowflake Inc.
NYSE:SNOW
12.8
25%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
189.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.4
6%
2.2
US
MongoDB Inc
NASDAQ:MDB
8.9
18%
0.5
US
Twilio Inc
NYSE:TWLO
3.8
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.6
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.8
9%
0.5
P/E Multiple
Earnings Growth PEG
JP
Inclusive Inc
TSE:7078
Average P/E: 209.7
Negative Multiple: -4
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
139.3
52%
2.7
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -732.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -46.3 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
425
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26.9
9%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -309.6 N/A N/A
US
Twilio Inc
NYSE:TWLO
573.6
222%
2.6
US
Akamai Technologies Inc
NASDAQ:AKAM
33.8
41%
0.8
US
Okta Inc
NASDAQ:OKTA
59.6
53%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBITDA: 98.7
Negative Multiple: -19.9
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
109.8
55%
2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 912.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
354.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.1
8%
2.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -177.8 N/A N/A
US
Twilio Inc
NYSE:TWLO
48.4
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
13.7
20%
0.7
US
Okta Inc
NASDAQ:OKTA
46
68%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBIT: 115.6
Negative Multiple: -5.1
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
112.1
52%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -361.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -45 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -43.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
354.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
7%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -143.5 N/A N/A
US
Twilio Inc
NYSE:TWLO
102.6
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
29.1
31%
0.9
US
Okta Inc
NASDAQ:OKTA
74.9
92%
0.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett