I'LL Inc
TSE:3854

Watchlist Manager
I'LL Inc Logo
I'LL Inc
TSE:3854
Watchlist
Price: 2 379 JPY -1.45% Market Closed
Market Cap: ¥59.6B

Multiples-Based Value

The Multiples-Based Value of one I'LL Inc stock under the Base Case scenario is 2 676.36 JPY. Compared to the current market price of 2 379 JPY, I'LL Inc is Undervalued by 11%.

Multiples-Based 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.

Multiples-Based Value
Base Case
2 676.36 JPY
Undervaluation 11%
Multiples-Based Value
Price ¥2 379
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
I'LL 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
I'LL Inc
TSE:3854
59.5B JPY 2.9 15.2 8.7 9.4
US
Microsoft Corp
NASDAQ:MSFT
2.7T USD 9 23 15.3 19.3
US
Oracle Corp
NYSE:ORCL
417.5B USD 6.5 25.8 17.7 24.7
US
Palo Alto Networks Inc
NASDAQ:PANW
131.1B USD 11.5 88.6 72.4 90.3
US
ServiceNow Inc
NYSE:NOW
109B USD 8.1 61.2 39.7 55.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
97.5B USD 20.3 -602.5 2 854.4 -378.3
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.2
US
Fortinet Inc
NASDAQ:FTNT
60.3B USD 8.9 32.6 25.8 27.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 123.2 491.7 212.5 274.8
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
402.8B HKD 417.3 -64.3 -85.4 -79.1
CN
MiniMax Group Inc
HKEX:100
323.8B HKD 523.5 -22.1 -23.6 -23.5
P/E Multiple
Earnings Growth PEG
JP
I'LL Inc
TSE:3854
Average P/E: 98.3
15.2
8%
1.9
US
Microsoft Corp
NASDAQ:MSFT
23
18%
1.3
US
Oracle Corp
NYSE:ORCL
25.8
36%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
88.6
50%
1.8
US
ServiceNow Inc
NYSE:NOW
61.2
55%
1.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -602.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.6
15%
2.2
US
Xperi Holding Corp
LSE:0M2A
491.7
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -64.3 N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -22.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBITDA: 363.2
8.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
15.3
19%
0.8
US
Oracle Corp
NYSE:ORCL
17.7
44%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
72.4
49%
1.5
US
ServiceNow Inc
NYSE:NOW
39.7
47%
0.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
2 854.4
N/A N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.8
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
212.5
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -85.4 N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -23.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
I'LL Inc
TSE:3854
Average EV/EBIT: 67.4
9.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.3
18%
1.1
US
Oracle Corp
NYSE:ORCL
24.7
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
90.3
57%
1.6
US
ServiceNow Inc
NYSE:NOW
55.8
60%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -378.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.7
16%
1.7
US
Xperi Holding Corp
LSE:0M2A
274.8
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -79.1 N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -23.5 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett