C

Cybozu Inc
TSE:4776

Watchlist Manager
Cybozu Inc
TSE:4776
Watchlist
Price: 2 150 JPY -0.78% Market Closed
Market Cap: ¥102.4B

Relative Value

The Relative Value of one Cybozu Inc stock under the Base Case scenario is 3 034.82 JPY. Compared to the current market price of 2 150 JPY, Cybozu Inc is Undervalued by 29%.

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
3 034.82 JPY
Undervaluation 29%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cybozu 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
Cybozu Inc
TSE:4776
99.4B JPY 2.7 14 6.8 8.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
364B USD 81.1 223.5 247.4 252
DE
SAP SE
XETRA:SAP
193.3B EUR 5.3 26.4 16.2 18.3
US
Salesforce Inc
NYSE:CRM
185.8B USD 4.5 24.9 14.7 20.6
US
Applovin Corp
NASDAQ:APP
153.4B USD 28 46 35.4 37.1
US
Intuit Inc
NASDAQ:INTU
125.5B USD 6.2 28.9 20.2 23.3
US
Adobe Inc
NASDAQ:ADBE
105.4B USD 4.3 14.6 10.8 11.7
US
NCR Corp
LSE:0K45
85.1B USD 31.7 2 026.4 228.7 593
US
Synopsys Inc
NASDAQ:SNPS
81.5B USD 10.2 73.8 43.6 90.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.6B USD 15 71.7 41.3 46.9
P/S Multiple
Revenue Growth P/S to Growth
JP
C
Cybozu Inc
TSE:4776
Average P/S: 21 281.8
2.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
81.1
50%
1.6
DE
SAP SE
XETRA:SAP
5.3
11%
0.5
US
Salesforce Inc
NYSE:CRM
4.5
11%
0.4
US
Applovin Corp
NASDAQ:APP
28
34%
0.8
US
Intuit Inc
NASDAQ:INTU
6.2
13%
0.5
US
Adobe Inc
NASDAQ:ADBE
4.3
10%
0.4
US
N
NCR Corp
LSE:0K45
31.7
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
10.2
20%
0.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
15
14%
1.1
P/E Multiple
Earnings Growth PEG
JP
C
Cybozu Inc
TSE:4776
Average P/E: 255
14
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
223.5
58%
3.9
DE
SAP SE
XETRA:SAP
26.4
16%
1.7
US
Salesforce Inc
NYSE:CRM
24.9
31%
0.8
US
Applovin Corp
NASDAQ:APP
46
38%
1.2
US
Intuit Inc
NASDAQ:INTU
28.9
30%
1
US
Adobe Inc
NASDAQ:ADBE
14.6
19%
0.8
US
N
NCR Corp
LSE:0K45
2 026.4
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
73.8
44%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
71.7
37%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBITDA: 66.5
6.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
247.4
82%
3
DE
SAP SE
XETRA:SAP
16.2
15%
1.1
US
Salesforce Inc
NYSE:CRM
14.7
23%
0.6
US
Applovin Corp
NASDAQ:APP
35.4
36%
1
US
Intuit Inc
NASDAQ:INTU
20.2
27%
0.7
US
Adobe Inc
NASDAQ:ADBE
10.8
15%
0.7
US
N
NCR Corp
LSE:0K45
228.7
9%
25.4
US
Synopsys Inc
NASDAQ:SNPS
43.6
53%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
41.3
24%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Cybozu Inc
TSE:4776
Average EV/EBIT: 110.2
8.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
252
79%
3.2
DE
SAP SE
XETRA:SAP
18.3
15%
1.2
US
Salesforce Inc
NYSE:CRM
20.6
32%
0.6
US
Applovin Corp
NASDAQ:APP
37.1
37%
1
US
Intuit Inc
NASDAQ:INTU
23.3
31%
0.8
US
Adobe Inc
NASDAQ:ADBE
11.7
16%
0.7
US
N
NCR Corp
LSE:0K45
593
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
90.6
79%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.9
26%
1.8
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