GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 802 JPY -0.59% Market Closed
Market Cap: 293.5B JPY
Have any thoughts about
GMO Internet Inc?
Write Note

Relative Value

The Relative Value of one GMO Internet Inc stock under the Base Case scenario is 3 682.62 JPY. Compared to the current market price of 2 802 JPY, GMO Internet Inc is Undervalued by 24%.

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
3 682.62 JPY
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
69
Median 3Y
1.1
Median 5Y
1.1
Industry
2.5
Forward
1.1
vs History
58
vs Industry
37
Median 3Y
18.5
Median 5Y
20.4
Industry
23.3
Forward
17.1
vs History
61
vs Industry
32
Median 3Y
10.7
Median 5Y
9.3
Industry
17.6
vs History
69
vs Industry
47
Median 3Y
2.7
Median 5Y
3.7
Industry
21.4
vs History
76
vs Industry
37
Median 3Y
3.5
Median 5Y
3.8
Industry
3
vs History
87
vs Industry
84
Median 3Y
0.8
Median 5Y
0.9
Industry
2.5
Forward
0.5
vs History
87
vs Industry
86
Median 3Y
1.4
Median 5Y
1.6
Industry
5.1
vs History
87
vs Industry
57
Median 3Y
3.8
Median 5Y
4.1
Industry
13.1
Forward
2.2
vs History
87
vs Industry
51
Median 3Y
4.8
Median 5Y
5.4
Industry
16.9
vs History
71
vs Industry
51
Median 3Y
8.5
Median 5Y
7.2
Industry
16.6
vs History
14
vs Industry
30
Median 3Y
13.9
Median 5Y
8
Industry
19.4
vs History
84
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
2.6

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
293.5B JPY 1.1 19.9 2.3 3
CA
Shopify Inc
NYSE:SHOP
159.6B USD 19.4 115.4 158.4 164.7
US
Snowflake Inc.
NYSE:SNOW
61.5B USD 18 -54.6 -51.6 -45
US
Cloudflare Inc
NYSE:NET
59.5B USD 35.6 -755.1 -5 198.6 -423.8
US
GoDaddy Inc
NYSE:GDDY
28.9B USD 6.5 15.6 31.6 36.8
US
Twilio Inc
NYSE:TWLO
22.3B USD 5.1 -48.1 175 -197.3
US
MongoDB Inc
NASDAQ:MDB
21.3B USD 11.1 -106.2 -76.3 -70.8
US
Verisign Inc
NASDAQ:VRSN
21.6B USD 13.9 27.5 20.5 21.3
US
Okta Inc
NASDAQ:OKTA
16.4B USD 6.5 -420.8 -273.8 -105.9
US
Akamai Technologies Inc
NASDAQ:AKAM
15.3B USD 3.9 29 11.8 22.1
IL
Wix.Com Ltd
NASDAQ:WIX
12.5B USD 7.3 133.7 114.4 166.8
P/S Multiple
Revenue Growth P/S to Growth
JP
GMO Internet Inc
TSE:9449
Average P/S: 11.7
1.1
7%
0.2
CA
Shopify Inc
NYSE:SHOP
19.4
23%
0.8
US
Snowflake Inc.
NYSE:SNOW
18
25%
0.7
US
Cloudflare Inc
NYSE:NET
35.6
27%
1.3
US
GoDaddy Inc
NYSE:GDDY
6.5
8%
0.8
US
Twilio Inc
NYSE:TWLO
5.1
8%
0.6
US
MongoDB Inc
NASDAQ:MDB
11.1
19%
0.6
US
Verisign Inc
NASDAQ:VRSN
13.9
4%
3.5
US
Okta Inc
NASDAQ:OKTA
6.5
12%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.9
7%
0.6
IL
Wix.Com Ltd
NASDAQ:WIX
7.3
14%
0.5
P/E Multiple
Earnings Growth PEG
JP
GMO Internet Inc
TSE:9449
Average P/E: 56.8
19.9
17%
1.2
CA
Shopify Inc
NYSE:SHOP
115.4
166%
0.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -755.1 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.6
-5%
N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -48.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -106.2 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.5
7%
3.9
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -420.8 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
29
28%
1
IL
Wix.Com Ltd
NASDAQ:WIX
133.7
143%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBITDA: 73.4
2.3
16%
0.1
CA
Shopify Inc
NYSE:SHOP
158.4
231%
0.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 198.6 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
31.6
29%
1.1
US
Twilio Inc
NYSE:TWLO
175
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -76.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.5
3%
6.8
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -273.8 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
11.8
15%
0.8
IL
Wix.Com Ltd
NASDAQ:WIX
114.4
162%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBIT: 69.1
3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
164.7
655%
0.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -423.8 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
36.8
28%
1.3
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -197.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -70.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.3
3%
7.1
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -105.9 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
22.1
23%
1
IL
Wix.Com Ltd
NASDAQ:WIX
166.8
310%
0.5