Fibergate Inc
TSE:9450

Watchlist Manager
Fibergate Inc Logo
Fibergate Inc
TSE:9450
Watchlist
Price: 676 JPY -0.15% Market Closed
Market Cap: ¥13.9B

Relative Value

The Relative Value of one Fibergate Inc stock under the Base Case scenario is 1 077.84 JPY. Compared to the current market price of 676 JPY, Fibergate Inc is Undervalued by 37%.

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
1 077.84 JPY
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Fibergate 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
Fibergate Inc
TSE:9450
13.6B JPY 1 10.5 4 7.6
US
AST SpaceMobile Inc
NASDAQ:ASTS
38.9B USD 2 099.1 -128 -159.1 -134.6
US
EchoStar Corp
NASDAQ:SATS
35.6B USD 2.4 -2.8 41.3 -103.1
US
Lumen Technologies Inc
NYSE:LUMN
9.9B USD 0.7 -5.8 8.2 145.2
US
Globalstar Inc
AMEX:GSAT
7.9B USD 30.5 -162.1 80.9 801
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.9T IDR 80 109.2 438.3 438.3
UK
Liberty Global PLC
NASDAQ:LBTYA
3.7B USD 1 -1.9 64.1 -103.3
BM
Liberty Global Ltd
F:3O41
2.9B EUR 0.9 -1.7 73.3 -118.2
MY
TIME dotCom Bhd
KLSE:TIMECOM
11B MYR 6.3 25.2 20.8 20.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.7 1 449.5 1 988.3
NZ
Chorus Ltd
NZX:CNU
4.2B NZD 4.1 1 036.9 33.6 33.6
P/E Multiple
Earnings Growth PEG
JP
Fibergate Inc
TSE:9450
Average P/E: 240.7
10.5
6%
1.8
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -128 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.8 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.8 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -162.1 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
109.2
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.7 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
25.2
13%
1.9
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.7
10%
2.2
NZ
Chorus Ltd
NZX:CNU
1 036.9
199%
5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Fibergate Inc
TSE:9450
Average EV/EBITDA: 221.4
4
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -159.1 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
41.3
7%
5.9
US
Lumen Technologies Inc
NYSE:LUMN
8.2
1%
8.2
US
G
Globalstar Inc
AMEX:GSAT
80.9
29%
2.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
438.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
64.1
11%
5.8
BM
Liberty Global Ltd
F:3O41
73.3
11%
6.7
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
20.8
21%
1
JP
U-Next Holdings Co Ltd
OTC:USNNF
1 449.5
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.6
52%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Fibergate Inc
TSE:9450
Average EV/EBIT: 490.7
7.6
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -134.6 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -103.1 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
145.2
12%
12.1
US
G
Globalstar Inc
AMEX:GSAT
801
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
438.3
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -103.3 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -118.2 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
20.8
9%
2.3
JP
U-Next Holdings Co Ltd
OTC:USNNF
1 988.3
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.6
19%
1.8