GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 827.5 JPY -3.42% Market Closed
Market Cap: ¥306.1B

Relative Value

The Relative Value of one GMO Internet Inc stock under the Base Case scenario is 2 719.6 JPY. Compared to the current market price of 2 827.5 JPY, GMO Internet Inc is Overvalued by 4%.

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
2 719.6 JPY
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

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
283.2B JPY 1 17.6 -2 -2.5
CA
Shopify Inc
NASDAQ:SHOP
152.3B USD 13.4 125.3 98.4 100.4
US
Cloudflare Inc
NYSE:NET
75.8B USD 35 -741.2 -5 987.9 -366.4
US
Snowflake Inc.
NYSE:SNOW
57.5B USD 12.3 -43.1 -50.1 -41.8
US
Snowflake Inc
XETRA:5Q5
51.2B EUR 12.9 -45.5 -52.9 -44.2
ID
DCI Indonesia Tbk PT
IDX:DCII
498.1T IDR 196.1 497.5 395.5 395.5
US
Verisign Inc
NASDAQ:VRSN
22.1B USD 13.4 26.8 20 20.6
US
MongoDB Inc
NASDAQ:MDB
21B USD 8.5 -295.4 -168.7 -136.2
US
Twilio Inc
NYSE:TWLO
18.9B USD 3.7 558.4 47 99.6
US
Akamai Technologies Inc
NASDAQ:AKAM
16B USD 3.8 35.6 14.3 30.4
US
Okta Inc
NASDAQ:OKTA
13.9B USD 4.8 59.2 45.6 74.2
P/S Multiple
Revenue Growth P/S to Growth
JP
GMO Internet Inc
TSE:9449
Average P/S: 27.7
1
8%
0.1
CA
Shopify Inc
NASDAQ:SHOP
13.4
26%
0.5
US
Cloudflare Inc
NYSE:NET
35
28%
1.2
US
Snowflake Inc.
NYSE:SNOW
12.3
25%
0.5
US
Snowflake Inc
XETRA:5Q5
12.9
25%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
196.1
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.4
6%
2.2
US
MongoDB Inc
NASDAQ:MDB
8.5
19%
0.4
US
Twilio Inc
NYSE:TWLO
3.7
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.8
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.8
10%
0.5
P/E Multiple
Earnings Growth PEG
JP
GMO Internet Inc
TSE:9449
Average P/E: 188.6
17.6
21%
0.8
CA
Shopify Inc
NASDAQ:SHOP
125.3
52%
2.4
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -741.2 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -43.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -45.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
497.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26.8
9%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -295.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
558.4
222%
2.5
US
Akamai Technologies Inc
NASDAQ:AKAM
35.6
41%
0.9
US
Okta Inc
NASDAQ:OKTA
59.2
53%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBITDA: 103.5
Negative Multiple: -2
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
98.4
55%
1.8
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 987.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -52.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
395.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20
8%
2.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -168.7 N/A N/A
US
Twilio Inc
NYSE:TWLO
47
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.3
20%
0.7
US
Okta Inc
NASDAQ:OKTA
45.6
68%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBIT: 120.1
Negative Multiple: -2.5
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
100.4
51%
2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -366.4 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -44.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
395.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.6
7%
2.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -136.2 N/A N/A
US
Twilio Inc
NYSE:TWLO
99.6
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
30.4
32%
1
US
Okta Inc
NASDAQ:OKTA
74.2
88%
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