First Time Loading...

GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 554 JPY 0.59%
Updated: May 8, 2024

Relative Value

The Relative Value of one GMO Internet Inc stock under the Base Case scenario is 3 629.36 JPY. Compared to the current market price of 2 554 JPY, GMO Internet Inc is Undervalued by 30%.

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
3 629.36 JPY
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
68
Median 3Y
1.1
Median 5Y
1.1
Industry
2.3
Forward
1
vs History
60
vs Industry
34
Median 3Y
20.1
Median 5Y
20.6
Industry
24.3
Forward
16.6
vs History
25
vs Industry
30
Median 3Y
10.7
Median 5Y
12.6
Industry
17.2
vs History
38
vs Industry
48
Median 3Y
3.9
Median 5Y
3.7
Industry
21.8
vs History
88
vs Industry
34
Median 3Y
3.7
Median 5Y
3.9
Industry
2.8
vs History
96
vs Industry
78
Median 3Y
0.9
Median 5Y
0.9
Industry
2.3
Forward
0.5
vs History
96
vs Industry
83
Median 3Y
1.5
Median 5Y
1.7
Industry
4.8
vs History
96
vs Industry
56
Median 3Y
4
Median 5Y
4.8
Industry
13.4
Forward
2.2
vs History
96
vs Industry
50
Median 3Y
5.2
Median 5Y
6.6
Industry
17
vs History
46
vs Industry
44
Median 3Y
8.8
Median 5Y
9.2
Industry
15.8
vs History
vs Industry
30
Median 3Y
-6.8
Median 5Y
-5.9
Industry
18.7
vs History
96
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
GMO Internet 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
GMO Internet Inc
TSE:9449
271.1B JPY 1 19.1 2.5 3.3
CA
Shopify Inc
NYSE:SHOP
99.1B USD 14 745.3 -11 879.8 -1 218.4
US
Snowflake Inc.
NYSE:SNOW
53.1B USD 18.9 -63.5 -50.7 -45.1
US
MongoDB Inc
NASDAQ:MDB
25.8B USD 15.4 -146.4 -118.6 -107
US
Cloudflare Inc
NYSE:NET
25.2B USD 18.2 -138.8 -227.8 -101.8
US
GoDaddy Inc
NYSE:GDDY
18.7B USD 4.3 10.8 25 30.6
US
Verisign Inc
NASDAQ:VRSN
17B USD 11.2 20.4 16.8 17.5
US
Okta Inc
NASDAQ:OKTA
16.5B USD 7.3 -46.4 -41 -33.5
US
Akamai Technologies Inc
NASDAQ:AKAM
15.4B USD 4 28.1 13.6 23.8
US
Twilio Inc
NYSE:TWLO
11.5B USD 2.8 -11.4 -80.4 -21.8
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
JP
GMO Internet Inc
TSE:9449
Average P/E: 141
19.1
58%
CA
Shopify Inc
NYSE:SHOP
745.3
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -146.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -138.8 N/A
US
GoDaddy Inc
NYSE:GDDY
10.8
-19%
US
Verisign Inc
NASDAQ:VRSN
20.4
20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -46.4 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28.1
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -11.4 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBITDA: 18.5
2.5
47%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -11 879.8 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.7 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -118.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -227.8 N/A
US
GoDaddy Inc
NYSE:GDDY
25
116%
US
Verisign Inc
NASDAQ:VRSN
16.8
21%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -41 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.6
55%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -80.4 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBIT: 37
3.3
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 218.4 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45.1 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -107 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -101.8 N/A
US
GoDaddy Inc
NYSE:GDDY
30.6
109%
US
Verisign Inc
NASDAQ:VRSN
17.5
18%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -33.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.8
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -21.8 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More