eWeLL Co Ltd
TSE:5038
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (24.2), the stock would be worth ¥2 872.04 (41% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 17.2 | ¥2 040 |
0%
|
| 3-Year Average | 24.2 | ¥2 872.04 |
+41%
|
| 5-Year Average | 24.4 | ¥2 899.27 |
+42%
|
| Industry Average | 8.3 | ¥982.74 |
-52%
|
| Country Average | 8.7 | ¥1 028.22 |
-50%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥29.3B
|
/ |
Jan 2026
¥1.6B
|
= |
|
|
¥29.3B
|
/ |
Dec 2026
¥2.1B
|
= |
|
|
¥29.3B
|
/ |
Dec 2027
¥2.5B
|
= |
|
|
¥29.3B
|
/ |
Dec 2028
¥3B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
e
|
eWeLL Co Ltd
TSE:5038
|
31.1B JPY | 17.2 | 28.6 | |
| US |
C
|
Cerner Corp
LSE:0R00
|
31.3B USD | 21.9 | 53.1 | |
| US |
|
Veeva Systems Inc
NYSE:VEEV
|
26.8B USD | 20.4 | 29.5 | |
| AU |
|
Pro Medicus Ltd
ASX:PME
|
14.7B AUD | 77.8 | 62.8 | |
| JP |
|
M3 Inc
TSE:2413
|
1T JPY | 9.8 | 20.2 | |
| SE |
|
Sectra AB
STO:SECT B
|
52.1B SEK | -134.4 | 97 | |
| US |
W
|
Waystar Holding Corp
NASDAQ:WAY
|
4.9B USD | 15.2 | 42.3 | |
| US |
|
Doximity Inc
NYSE:DOCS
|
4.5B USD | 14.9 | 18.8 | |
| US |
H
|
Heartflow Inc
NASDAQ:HTFL
|
2.8B USD | 0 | 0 | |
| CN |
|
Winning Health Technology Group Co Ltd
SZSE:300253
|
19B CNY | -120.1 | -61.5 | |
| US |
V
|
Vocera Communications Inc
F:V00
|
2.4B EUR | 267.9 | -328 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
eWeLL Co Ltd
Glance View
eWell Co., Ltd. engages in operation support business in the field of home medical care. The company is headquartered in Osaka, Osaka-Fu. The company went IPO on 2022-09-16. The firm is engaged in the provision of cloud service and business process outsourcing (BPO) service. The cloud service is engaged in the provision of a variety of services mainly to home-visit nursing stations to solve problems in all aspects of the work of home-visit nursing stations. The BPO service is engaged in the provision of iBow office management agency service.
