First Time Loading...

Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 651 JPY -2.54%
Updated: Apr 29, 2024
Section:
 

Relative Value

The Relative Value of one Inclusive Inc stock under the Base Case scenario is 1 294.6 JPY. Compared to the current market price of 651 JPY, Inclusive Inc is Undervalued by 50%.

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
1 294.6 JPY
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
85
vs Industry
63
Median 3Y
3.9
Median 5Y
2.1
Industry
2.3
Forward
1.2
More Details
118.5
P/E
P/E
Price to Earnings
118.5
vs History
25
vs Industry
5
Median 3Y
-11.7
Median 5Y
-11.6
Industry
24.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
3
Median 3Y
84.2
Median 5Y
-100.8
Industry
17.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
-27.7
Median 5Y
-59.9
Industry
22
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
85
vs Industry
48
Median 3Y
4.1
Median 5Y
3.7
Industry
2.7
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
83
vs Industry
65
Median 3Y
3.6
Median 5Y
1.8
Industry
2.3
Forward
0.9
More Details
2.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.2
vs History
74
vs Industry
64
Median 3Y
7.7
Median 5Y
4.4
Industry
4.8
More Details
35.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
35.9
vs History
48
vs Industry
13
Median 3Y
119.3
Median 5Y
33.3
Industry
13.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-29.8
Median 5Y
-27.7
Industry
16.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
4
Median 3Y
77.8
Median 5Y
-85.2
Industry
15.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
2
Median 3Y
82.2
Median 5Y
-52
Industry
18.5
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
96
vs Industry
51
Median 3Y
2.8
Median 5Y
3.5
Industry
2.4
More Details

Multiples Across Competitors

Competitors Multiples
Inclusive Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Inclusive Inc
TSE:7078
6.5B JPY 1.2 118.5 35.9 -29.8
CA
Shopify Inc
NYSE:SHOP
91.8B USD 13 690 -10 959.9 -1 124.1
US
Snowflake Inc.
NYSE:SNOW
52.8B USD 18.8 -63.2 -50.3 -44.8
US
Cloudflare Inc
NYSE:NET
29.7B USD 22.9 -161.5 -590.3 -158
US
MongoDB Inc
NASDAQ:MDB
27.9B USD 16.6 -158.1 -128.5 -115.9
US
GoDaddy Inc
NYSE:GDDY
17.8B USD 4.2 12.9 26.1 33
US
Verisign Inc
NASDAQ:VRSN
17.8B USD 11.9 21.7 17.8 18.6
US
Okta Inc
NASDAQ:OKTA
15.4B USD 6.8 -43.4 -38.2 -31.3
US
Akamai Technologies Inc
NASDAQ:AKAM
15.4B USD 4 28.1 13.6 23.8
US
Twilio Inc
NYSE:TWLO
11.1B USD 2.7 -10.9 -76.2 -20.7
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
Inclusive Inc
TSE:7078
Average P/E: 148.9
118.5
N/A
CA
Shopify Inc
NYSE:SHOP
690
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63.2 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -161.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -158.1 N/A
US
GoDaddy Inc
NYSE:GDDY
12.9
-19%
US
Verisign Inc
NASDAQ:VRSN
21.7
20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -43.4 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28.1
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.9 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBITDA: 25.6
35.9
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -10 959.9 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -590.3 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -128.5 N/A
US
GoDaddy Inc
NYSE:GDDY
26.1
116%
US
Verisign Inc
NASDAQ:VRSN
17.8
21%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.2 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.6
55%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -76.2 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
Inclusive Inc
TSE:7078
Average EV/EBIT: 46.2
Negative Multiple: -29.8 		N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 124.1 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -158 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -115.9 N/A
US
GoDaddy Inc
NYSE:GDDY
33
109%
US
Verisign Inc
NASDAQ:VRSN
18.6
18%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -31.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.8
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -20.7 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.