Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 398 JPY 0.76%
Market Cap: ¥4B

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 398 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
4B JPY 0.9 -3.8 -34.7 -5.6
CA
Shopify Inc
NYSE:SHOP
182.7B USD 17.1 102.6 130.9 134.1
US
Snowflake Inc.
NYSE:SNOW
74.4B USD 17 -55.1 -62.1 -52.7
US
Snowflake Inc
XETRA:5Q5
62B EUR 15.9 -51.6 -68.3 -57.9
US
Cloudflare Inc
NYSE:NET
65.6B USD 32.6 -635.9 -4 113.1 -336
US
MongoDB Inc
NASDAQ:MDB
33.3B USD 14.5 -472.6 -234.5 -200.2
ID
DCI Indonesia Tbk PT
IDX:DCII
488.6T IDR 185.6 416.9 347.6 347.6
US
Verisign Inc
NASDAQ:VRSN
23.3B USD 14.3 28.7 21.6 22.2
US
Twilio Inc
NYSE:TWLO
20.8B USD 4.2 309.2 62.9 176.3
US
Okta Inc
NASDAQ:OKTA
16.3B USD 5.8 83.8 63.7 113.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.7B USD 3.6 28.9 13.3 27.7
P/S Multiple
Revenue Growth P/S to Growth
JP
Inclusive Inc
TSE:7078
Average P/S: 28.3
0.9
N/A N/A
CA
Shopify Inc
NYSE:SHOP
17.1
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
17
26%
0.7
US
Snowflake Inc
XETRA:5Q5
15.9
26%
0.6
US
Cloudflare Inc
NYSE:NET
32.6
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
14.5
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
185.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.8
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.6
6%
0.6
P/E Multiple
Earnings Growth PEG
JP
Inclusive Inc
TSE:7078
Average P/E: 161.7
Negative Multiple: -3.8
N/A N/A
CA
Shopify Inc
NYSE:SHOP
102.6
16%
6.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -51.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -635.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -472.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
416.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.7
7%
4.1
US
Twilio Inc
NYSE:TWLO
309.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83.8
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
28.9
33%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBITDA: 106.6
Negative Multiple: -34.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
130.9
47%
2.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -68.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 113.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -234.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
347.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
62.9
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63.7
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
13.3
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBIT: 137
Negative Multiple: -5.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
134.1
47%
2.9
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -57.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -336 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -200.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
347.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.2
6%
3.7
US
Twilio Inc
NYSE:TWLO
176.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
113.8
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.7
26%
1.1