Inclusive Inc
TSE:7078
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
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 (8.3), the stock would be worth ¥-159.3 (140% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -20.8 | ¥401 |
0%
|
| 3-Year Average | 8.3 | ¥-159.3 |
-140%
|
| 5-Year Average | 35.6 | ¥-685.66 |
-271%
|
| Industry Average | 9 | ¥-173.98 |
-143%
|
| Country Average | 8.7 | ¥-166.76 |
-142%
|
Forward EV/EBITDA
Today’s price vs future ebitda
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Inclusive Inc
TSE:7078
|
4B JPY | -20.8 | -4.2 | |
| CA |
|
Shopify Inc
NASDAQ:SHOP
|
162B USD | 105.2 | 133.6 | |
| US |
|
Cloudflare Inc
NYSE:NET
|
72.1B USD | -5 756.7 | -713.4 | |
| US |
|
Snowflake Inc.
NYSE:SNOW
|
50.3B USD | -42.6 | -36.3 | |
| US |
|
Snowflake Inc
XETRA:5Q5
|
40.6B EUR | -40.6 | -35.1 | |
| ID |
|
DCI Indonesia Tbk PT
IDX:DCII
|
474.5T IDR | 376.8 | 473.9 | |
| US |
|
Verisign Inc
NASDAQ:VRSN
|
25.5B USD | 22 | 29.2 | |
| US |
|
Twilio Inc
NYSE:TWLO
|
21.6B USD | 54.9 | 644.9 | |
| US |
|
MongoDB Inc
NASDAQ:MDB
|
20.8B USD | -162.6 | -286 | |
| US |
|
Akamai Technologies Inc
NASDAQ:AKAM
|
13.9B USD | 12.9 | 30.9 | |
| US |
|
Okta Inc
NASDAQ:OKTA
|
13.5B USD | 43.3 | 56.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Inclusive Inc
Glance View
Inclusive, Inc. provides web media management and monetization support services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 95 full-time employees. The company went IPO on 2019-12-20. The digital communications business provides five services. Media management service mainly provides media companies such as TV stations and publishers with content planning and production on the Web. The advertisement operation service is engaged in advertisement marketing, advertisement operation support and content marketing business according to the distribution platform such as the Web and social networking service (SNS). The promotion and planning & public relations (PR) service is engaged in the planning and implementation of advertising plans for clients, as well as the provision of strategic PR services. The engineering services mainly provides applications and Internet services. The personal billing service delivers content written by experts to subscribers in a subscription format.
