G

Glad Cube Inc
TSE:9561

Watchlist Manager
Glad Cube Inc
TSE:9561
Watchlist
Price: 414 JPY 0.24%
Market Cap: 3.5B JPY

Relative Value

The Relative Value of one Glad Cube Inc stock under the Base Case scenario is 480.13 JPY. Compared to the current market price of 414 JPY, Glad Cube Inc is Undervalued by 14%.

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
480.13 JPY
Undervaluation 14%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
17
Median 3Y
3.6
Median 5Y
3.4
Industry
1.5
vs History
vs Industry
6
Median 3Y
-8.4
Median 5Y
-10.7
Industry
17.2
vs History
vs Industry
19
Median 3Y
-84.4
Median 5Y
-1 449.4
Industry
11.1
vs History
vs Industry
9
Median 3Y
-94
Median 5Y
-117.9
Industry
15.4
vs History
44
vs Industry
5
Median 3Y
5.1
Median 5Y
5.1
Industry
1.8
vs History
87
vs Industry
20
Median 3Y
2.6
Median 5Y
2.4
Industry
1.6
vs History
72
vs Industry
28
Median 3Y
3.2
Median 5Y
3
Industry
3.5
vs History
vs Industry
0
Median 3Y
-14
Median 5Y
-14.5
Industry
8.9
vs History
vs Industry
16
Median 3Y
-13.3
Median 5Y
-16.3
Industry
12.7
vs History
vs Industry
26
Median 3Y
-74.9
Median 5Y
-1 257.4
Industry
10.5
vs History
vs Industry
22
Median 3Y
-42.9
Median 5Y
-94.7
Industry
12.7
vs History
75
vs Industry
4
Median 3Y
7.4
Median 5Y
7.6
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Glad Cube 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
Glad Cube Inc
TSE:9561
3.5B JPY 2.1 -6.4 -23.2 -18.9
FR
Publicis Groupe SA
PAR:PUB
21.9B EUR 1.3 12.8 7.3 9.6
US
Omnicom Group Inc
NYSE:OMC
25.3B USD 1.6 18.9 10.1 11.1
UK
Informa PLC
LSE:INF
11.7B GBP 3 160.6 11.9 18.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.6B CNY 8.5 19.8 16.7 16.7
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
48.3B CNY 0.7 -221.5 -220.8 -220.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
CN
Leo Group Co Ltd
SZSE:002131
43.1B CNY 2.2 88 355.8 355.8
JP
Dentsu Group Inc
TSE:4324
878.7B JPY 0.6 -3.4 4.3 6.3
UK
WPP PLC
LSE:WPP
3.8B GBP 0.3 9.8 5.2 7.3
P/E Multiple
Earnings Growth PEG
JP
G
Glad Cube Inc
TSE:9561
Average P/E: 46.7
Negative Multiple: -6.4
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
12.8
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.9
34%
0.6
UK
Informa PLC
LSE:INF
160.6
43%
3.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.8
9%
2.2
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -221.5 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
88
N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.4 N/A N/A
UK
WPP PLC
LSE:WPP
9.8
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
G
Glad Cube Inc
TSE:9561
Average EV/EBITDA: 52.2
Negative Multiple: -23.2
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.3
3%
2.4
US
Omnicom Group Inc
NYSE:OMC
10.1
16%
0.6
UK
Informa PLC
LSE:INF
11.9
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.7
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -220.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
355.8
N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.3
4%
1.1
UK
WPP PLC
LSE:WPP
5.2
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
G
Glad Cube Inc
TSE:9561
Average EV/EBIT: 54.1
Negative Multiple: -18.9
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.6
5%
1.9
US
Omnicom Group Inc
NYSE:OMC
11.1
17%
0.7
UK
Informa PLC
LSE:INF
18.4
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.7
9%
1.9
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -220.8 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
355.8
N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.3
N/A N/A
UK
WPP PLC
LSE:WPP
7.3
-1%
N/A