G

GMO Internet Group Inc
XMUN:IQ3

Watchlist Manager
GMO Internet Group Inc
XMUN:IQ3
Watchlist
Price: 21.8 EUR Market Closed
Market Cap: 3.7B EUR

Relative Value

The Relative Value of one IQ3 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 21.8 EUR, GMO Internet Group Inc is hidden .

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.

IQ3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
51
Median 3Y
1.7
Median 5Y
1.8
Industry
2.4
Forward
2.3
vs History
25
vs Industry
15
Median 3Y
36
Median 5Y
32.7
Industry
22.3
Forward
31.5
vs History
61
vs Industry
55
Median 3Y
13.6
Median 5Y
13.2
Industry
16
vs History
9
vs Industry
49
Median 3Y
4.3
Median 5Y
5.7
Industry
20.9
vs History
23
vs Industry
18
Median 3Y
5.7
Median 5Y
5.9
Industry
3
vs History
87
vs Industry
77
Median 3Y
1.1
Median 5Y
1.5
Industry
2.4
Forward
0.6
vs History
87
vs Industry
83
Median 3Y
1.9
Median 5Y
2.4
Industry
4.9
vs History
87
vs Industry
57
Median 3Y
4.9
Median 5Y
6.6
Industry
12.2
Forward
2.6
vs History
87
vs Industry
51
Median 3Y
6.5
Median 5Y
8.3
Industry
15.9
vs History
68
vs Industry
61
Median 3Y
9.1
Median 5Y
9.1
Industry
14.7
vs History
49
vs Industry
50
Median 3Y
2.2
Median 5Y
2.2
Industry
17.4
vs History
87
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
2.4

Multiples Across Competitors

IQ3 Competitors Multiples
GMO Internet Group 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 Group Inc
XMUN:IQ3
3.7B EUR 2.4 40.3 2.6 3.4
CA
Shopify Inc
NYSE:SHOP
215.8B USD 20.4 122.3 155.5 159.3
US
Snowflake Inc
XETRA:5Q5
64.9B EUR 17.2 -56 -63.1 -53.5
US
Snowflake Inc.
NYSE:SNOW
71.7B USD 16.4 -53.2 -59.9 -50.8
US
Cloudflare Inc
NYSE:NET
65.2B USD 32.4 -632.1 -4 087.6 -333.9
US
MongoDB Inc
NASDAQ:MDB
33.4B USD 14.4 -471.8 -234.1 -199.9
ID
DCI Indonesia Tbk PT
IDX:DCII
520.6T IDR 197.7 444.2 370.3 370.3
US
Verisign Inc
NASDAQ:VRSN
23.1B USD 14.2 28.5 21.4 22.1
US
Twilio Inc
NYSE:TWLO
19.8B USD 4 294.9 59.7 167.5
US
Okta Inc
NASDAQ:OKTA
16.8B USD 5.9 86.3 65.9 117.8
US
GoDaddy Inc
NYSE:GDDY
15.1B USD 3.1 18.2 14.9 16.5
P/S Multiple
Revenue Growth P/S to Growth
JP
G
GMO Internet Group Inc
XMUN:IQ3
Average P/S: 29.8
2.4
8%
0.3
CA
Shopify Inc
NYSE:SHOP
20.4
26%
0.8
US
Snowflake Inc
XETRA:5Q5
17.2
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
16.4
26%
0.6
US
Cloudflare Inc
NYSE:NET
32.4
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
14.4
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
197.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.2
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.9
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
3.1
8%
0.4
P/E Multiple
Earnings Growth PEG
JP
G
GMO Internet Group Inc
XMUN:IQ3
Average P/E: 147.8
40.3
31%
1.3
CA
Shopify Inc
NYSE:SHOP
122.3
15%
8.2
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -56 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -632.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -471.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
444.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.5
7%
4.1
US
Twilio Inc
NYSE:TWLO
294.9
N/A N/A
US
Okta Inc
NASDAQ:OKTA
86.3
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
18.2
11%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
G
GMO Internet Group Inc
XMUN:IQ3
Average EV/EBITDA: 98.6
2.6
14%
0.2
CA
Shopify Inc
NYSE:SHOP
155.5
47%
3.3
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -63.1 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -59.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 087.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -234.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
370.3
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
8%
2.7
US
Twilio Inc
NYSE:TWLO
59.7
104%
0.6
US
Okta Inc
NASDAQ:OKTA
65.9
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
14.9
22%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
G
GMO Internet Group Inc
XMUN:IQ3
Average EV/EBIT: 122.4
3.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
159.3
47%
3.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -333.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -199.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
370.3
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
167.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
117.8
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
16.5
20%
0.8