First Time Loading...

GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 898 JPY 6.33% Market Closed
Updated: Mar 5, 2024

Relative Value

The Relative Value of one GMO Internet Inc stock under the Base Case scenario is 3 058.62 JPY. Compared to the current market price of 2 898 JPY, GMO Internet Inc is Undervalued by 5%.

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
3 058.62 JPY
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
64
Median 3Y
1.1
Median 5Y
1.2
Industry
2.4
Forward
1.1
vs History
42
vs Industry
31
Median 3Y
20.2
Median 5Y
20.4
Industry
24.7
Forward
17.7
vs History
19
vs Industry
28
Median 3Y
10.6
Median 5Y
12.4
Industry
17.6
vs History
vs Industry
27
Median 3Y
-8.3
Median 5Y
-8.2
Industry
22.3
vs History
66
vs Industry
31
Median 3Y
3.8
Median 5Y
4
Industry
2.9
vs History
92
vs Industry
74
Median 3Y
0.9
Median 5Y
0.9
Industry
2.4
Forward
0.6
vs History
92
vs Industry
80
Median 3Y
1.6
Median 5Y
1.7
Industry
5.1
vs History
93
vs Industry
54
Median 3Y
4.1
Median 5Y
4.9
Industry
13.4
Forward
2.8
vs History
93
vs Industry
48
Median 3Y
5.3
Median 5Y
6.7
Industry
17.1
vs History
34
vs Industry
39
Median 3Y
8.4
Median 5Y
8.9
Industry
16.3
vs History
vs Industry
30
Median 3Y
-6
Median 5Y
-5.7
Industry
19.3
vs History
93
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
307.7B JPY 1.2 21.7 3.2 4.2
CA
Shopify Inc
NYSE:SHOP
97.5B USD 13.8 733 -11 673.9 -1 197.3
US
Snowflake Inc.
NYSE:SNOW
58.6B USD 22.3 -67 -57.6 -52
US
Cloudflare Inc
NYSE:NET
34.1B USD 26.3 -185.1 -677.7 -181.5
US
MongoDB Inc
NASDAQ:MDB
31.6B USD 19.9 -170.3 -144 -130.9
US
Verisign Inc
NASDAQ:VRSN
19.5B USD 13 23.8 19.5 20.3
US
Okta Inc
NASDAQ:OKTA
18.1B USD 8.3 -38.9 -38.8 -32.3
US
Akamai Technologies Inc
NASDAQ:AKAM
16.7B USD 4.4 30.5 15.2 27.6
US
GoDaddy Inc
NYSE:GDDY
15.8B USD 3.7 11.4 23.7 30.1
US
Twilio Inc
NYSE:TWLO
10.9B USD 2.6 -10.7 -95.1 -21.5
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: 140.4
21.7
N/A
CA
Shopify Inc
NYSE:SHOP
733
1 647%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -67 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -185.1 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -170.3 N/A
US
Verisign Inc
NASDAQ:VRSN
23.8
24%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
30.5
144%
US
GoDaddy Inc
NYSE:GDDY
11.4
N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.7 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: 19.2
3.2
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -11 673.9 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -57.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -677.7 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -144 N/A
US
Verisign Inc
NASDAQ:VRSN
19.5
21%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.8 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
15.2
61%
US
GoDaddy Inc
NYSE:GDDY
23.7
109%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -95.1 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: 38.3
4.2
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 197.3 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -181.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -130.9 N/A
US
Verisign Inc
NASDAQ:VRSN
20.3
22%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -32.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.6
119%
US
GoDaddy Inc
NYSE:GDDY
30.1
108%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -21.5 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More