I

Intloop Inc
TSE:9556

Watchlist Manager
Intloop Inc
TSE:9556
Watchlist
Price: 3 655 JPY -1.88% Market Closed
Market Cap: ¥34.2B

Relative Value

The Relative Value of one Intloop Inc stock under the Base Case scenario is 4 351.87 JPY. Compared to the current market price of 3 655 JPY, Intloop Inc is Undervalued by 16%.

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
4 351.87 JPY
Undervaluation 16%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Intloop 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
Intloop Inc
TSE:9556
34.2B JPY 1 22.8 12.2 13.3
IN
Aaswa Trading and Exports Ltd
BSE:512038
24.5T INR 26 144.9 53 052.1 36 622.9 42 959.8
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
178B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
IN
GTV Engineering Ltd
BSE:539479
4.8T INR 5 324.5 39 197.9 28 252.8 29 758.7
CH
Galderma Group AG
SIX:GALD
34.9B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
45.4B USD 0 0 0 0
US
Reddit Inc
NYSE:RDDT
41.5B USD 22.1 120.6 142.9 151.6
US
Symbotic Inc
NASDAQ:SYM
36.1B USD 15.9 -2 111.3 -1 049.8 -476.2
US
Coupang Inc
F:788
30.8B EUR 1.1 91 28.5 46.8
P/S Multiple
Revenue Growth P/S to Growth
JP
I
Intloop Inc
TSE:9556
Average P/S: 4 551.6
1
27%
0
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
26 144.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
5 324.5
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
22.1
45%
0.5
US
Symbotic Inc
NASDAQ:SYM
15.9
24%
0.7
US
Coupang Inc
F:788
1.1
15%
0.1
P/E Multiple
Earnings Growth PEG
JP
I
Intloop Inc
TSE:9556
Average P/E: 16 084.2
22.8
54%
0.4
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
53 052.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
39 197.9
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
120.6
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 111.3 N/A N/A
US
Coupang Inc
F:788
91
114%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I
Intloop Inc
TSE:9556
Average EV/EBITDA: 11 412.8
12.2
45%
0.3
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
36 622.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
28 252.8
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
142.9
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 049.8 N/A N/A
US
Coupang Inc
F:788
28.5
56%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I
Intloop Inc
TSE:9556
Average EV/EBIT: 12 744.6
13.3
N/A N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
42 959.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
IN
G
GTV Engineering Ltd
BSE:539479
29 758.7
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
151.6
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -476.2 N/A N/A
US
Coupang Inc
F:788
46.8
74%
0.6