First Time Loading...

GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 421.5 JPY 1.38% Market Closed
Updated: Jul 27, 2024
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 3 668.09 JPY. Compared to the current market price of 2 421.5 JPY, GMO Internet Inc is Undervalued by 34%.

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
3 668.09 JPY
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
69
Median 3Y
1.1
Median 5Y
1.1
Industry
2.3
Forward
0.9
vs History
73
vs Industry
37
Median 3Y
19.2
Median 5Y
20.4
Industry
23.6
Forward
15.3
vs History
33
vs Industry
32
Median 3Y
15
Median 5Y
12.6
Industry
17.2
vs History
47
vs Industry
47
Median 3Y
3.8
Median 5Y
3.8
Industry
22.3
vs History
96
vs Industry
37
Median 3Y
3.7
Median 5Y
3.9
Industry
2.7
vs History
98
vs Industry
84
Median 3Y
0.9
Median 5Y
0.9
Industry
2.2
Forward
0.3
vs History
98
vs Industry
86
Median 3Y
1.5
Median 5Y
1.7
Industry
4.7
vs History
98
vs Industry
57
Median 3Y
4
Median 5Y
4.8
Industry
13.3
Forward
1.5
vs History
98
vs Industry
51
Median 3Y
5
Median 5Y
6.1
Industry
16.9
vs History
77
vs Industry
51
Median 3Y
8.5
Median 5Y
8.6
Industry
15.5
vs History
vs Industry
30
Median 3Y
-8
Median 5Y
-5.9
Industry
19
vs History
98
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
257.1B JPY 1 16.3 1.6 2
CA
Shopify Inc
NYSE:SHOP
77.2B USD 10.4 -371.2 -67.1 -64.1
US
Snowflake Inc.
NYSE:SNOW
43.2B USD 14.3 -46.6 -38.5 -34
US
Cloudflare Inc
NYSE:NET
26.5B USD 19.1 -146.2 -239.7 -107.1
US
GoDaddy Inc
NYSE:GDDY
20.4B USD 4.7 11.8 27 33
US
MongoDB Inc
NASDAQ:MDB
18.6B USD 10.5 -91.6 -73.7 -67.1
US
Verisign Inc
NASDAQ:VRSN
18.3B USD 12.2 22.1 18.1 18.9
US
Okta Inc
NASDAQ:OKTA
15.6B USD 6.6 -56.7 -52.8 -40.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.7B USD 3.8 23.6 12.4 22.1
US
Twilio Inc
NYSE:TWLO
10.4B USD 2.5 -14.3 -204.2 -25
IL
Wix.Com Ltd
NASDAQ:WIX
8.7B USD 5.4 128.4 155.7 323.8
P/E Multiple
Earnings Growth
JP
GMO Internet Inc
TSE:9449
Average P/E: 40.4
16.3
67%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -371.2
1 548%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -146.2 N/A
US
GoDaddy Inc
NYSE:GDDY
11.8
-14%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91.6 N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
16%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -56.7 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.6
115%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -14.3 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
128.4
1 282%
EV/EBITDA Multiple
EBITDA Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBITDA: 42.9
1.6
49%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -67.1 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -38.5 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -239.7 N/A
US
GoDaddy Inc
NYSE:GDDY
27
118%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -73.7 N/A
US
Verisign Inc
NASDAQ:VRSN
18.1
23%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -52.8 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
12.4
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -204.2 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
155.7
1 615%
EV/EBIT Multiple
EBIT Growth
JP
GMO Internet Inc
TSE:9449
Average EV/EBIT: 80
2
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -64.1 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -34 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -107.1 N/A
US
GoDaddy Inc
NYSE:GDDY
33
107%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -67.1 N/A
US
Verisign Inc
NASDAQ:VRSN
18.9
18%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -40.8 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
22.1
87%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -25 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
323.8
6 754%

See Also

Discover More