Cookpad Inc.

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 203.0
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 312.3

Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 15.0 21.9 2.8
Cookpad Inc. 20.4 11.6 1.1
Mediana / Cookpad Inc. 0.7 1.9 2.5


Pozostałe spółki z branży Internet Content & Information
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
NAVER Corporation 035420.KS 27,767 8.5 21.8 1.7 KSE
Pacific Online Limited 0543.HK 56 11.7 9.5 0.6 HKSE
Tencent Holdings Limited 0700.HK 580,987 16.8 22.0 4.4 HKSE
KidariStudio, Inc. 020120.KS 107 8.6 -19.6 0.7 KSE
China Literature Limited 0772.HK 3,786 40.2 -127.9 1.5 HKSE
Kuaishou Technology 1024.HK 32,445 11.2 15.7 3.9 HKSE
Kakao Corp. 035720.KS 18,937 12.6 545.6 3.0 KSE
Visual China Group Co.,Ltd. 000681.SZ 1,834 87.6 113.9 3.8 Shenzhen
NanJi E-Commerce Co., LTD 002127.SZ 1,331 -33.5 -31.7 2.2 Shenzhen
AfreecaTV Co., Ltd. 067160.KQ 713 8.8 10.4 2.8 KOSDAQ
Phoenix Media Investment (Holdings) Limited 2008.HK 74 -14.0 -2.3 0.2 HKSE
Hello Group Inc. 1MO.F 1,346 4.7 10.3 1.0 Frankfurt Stock Exchange
Maoyan Entertainment 1896.HK 1,064 26.7 42.3 0.9 HKSE
Snap Inc. 1SI.DE 17,036 -34.0 -26.3 6.1 Frankfurt Stock Exchange
COL Digital Publishing Group Co., Ltd. 300364.SZ 2,639 -79.7 -69.5 20.2 Shenzhen
Temairazu, Inc. 2477.T 136 16.6 18.8 2.9 Tokyo
Kakaku.com, Inc. 2371.T 3,673 17.2 26.2 8.5 Tokyo
Autohome Inc. 2518.HK 3,087 22.3 12.5 0.9 HKSE
Meitu, Inc. 1357.HK 4,927 61.9 43.1 6.9 HKSE
Tian Ge Interactive Holdings Limited 1980.HK 91 -2,112.4 33.7 0.3 HKSE
Prosus N.V. 1TY.DE 119,838 14.0 30.8 4.9 Frankfurt Stock Exchange
LIFULL Co., Limited 2120.T 162 9.8 -5.0 1.0 Tokyo
Adways Inc. 2489.T 90 -74.6 5.2 0.8 Tokyo
Zhihu Inc. 2390.HK 344 -13.6 -4.6 0.2 HKSE
Gurunavi, Inc. 2440.T 97 45.2 55.9 2.4 Tokyo
Hubei Century Network Technology Inc. 300494.SZ 920 -28.6 -25.8 4.4 Shenzhen
Cookpad Inc. 2193.T 117 21.6 12.9 1.3 Tokyo
LY Corporation 4689.T 26,078 7.4 23.8 1.2 Tokyo
GA technologies Co., Ltd. 3491.T 520 5.2 29.2 2.8 Tokyo
FreeBit Co., Ltd. 3843.T 182 5.1 8.7 2.0 Tokyo
MarkLines Co., Ltd. 3901.T 170 13.8 16.1 3.9 Tokyo
Imagineer Co.,Ltd. 4644.T 67 22.6 16.0 0.8 Tokyo
Cross Marketing Group Inc. 3675.T 93 6.9 14.3 2.4 Tokyo
Inkeverse Group Limited 3700.HK 284 14.9 11.5 0.5 HKSE
PR TIMES, Inc. 3922.T 212 18.1 27.4 4.4 Tokyo
Ateam Inc. 3662.T 168 11.7 12.8 2.1 Tokyo
WILLs Inc. 4482.T 96 10.2 14.2 7.1 Tokyo
ZIGExN Co., Ltd. 3679.T 326 7.9 12.0 2.4 Tokyo
m-up holdings, Inc. 3661.T 500 20.6 46.1 9.9 Tokyo
Sunfun Info Co., Ltd. 5278.TWO 328 29.1 42.9 13.6 Taipei Exchange
Visional, Inc. 4194.T 2,994 24.6 32.0 7.2 Tokyo
Beijing Zhidemai Technology Co., Ltd. 300785.SZ 854 69.4 75.0 3.5 Shenzhen
unerry,Inc. 5034.T 59 37.9 70.5 5.2 Tokyo
Jenoba Co.,Ltd. 5570.T 60 15.1 18.3 3.2 Tokyo
coconala Inc. 4176.T 58 34.0 36.5 3.7 Tokyo
Oricon Inc. 4800.T 70 8.0 10.0 1.8 Tokyo
Proto Corporation 4298.T 586 11.2 0.0 0.0 Tokyo
Sharingtechnology, Inc. 3989.T 163 12.5 16.4 6.3 Tokyo
OpenDoor Inc. 3926.T 107 -240.7 -131.1 3.6 Tokyo
Beaglee Inc. 3981.T 50 2.6 5.9 0.9 Tokyo
UUUM Co.,Ltd. 3990.T 74 13.0 19.9 2.9 Tokyo
Weathernews Inc. 4825.T 588 21.4 30.2 4.2 Tokyo
MINKABU THE INFONOID, Inc. 4436.T 53 -0.1 -1.4 25.0 Tokyo
Firstlogic,Inc. 6037.T 133 18.1 23.0 3.9 Tokyo
GMO Media Inc. 6180.T 58 13.5 13.8 3.3 Tokyo
GMO TECH, Inc. 6026.T 52 10.1 12.8 7.6 Tokyo
Xinhuanet Co., Ltd. 603888.SS 1,705 34.9 49.5 3.4 Shanghai
Livero Inc. 9245.T 63 21.3 28.7 4.0 Tokyo
Shanghai Oriental Pearl Group Co., Ltd. 600637.SS 3,496 22.0 37.0 0.8 Shanghai
Art Emperor Technology And Culture Co., Ltd. 6650.TWO 54 24.7 21.8 2.8 Taipei Exchange
Geniee, Inc. 6562.T 132 3.7 12.5 3.1 Tokyo
Port Inc. 7047.T 169 5.4 13.1 2.9 Tokyo
People.cn CO., LTD 603000.SS 3,070 65.4 101.5 5.9 Shanghai
Beijing Bohui Science & Technology Co., Ltd. 688004.SS 216 -46.4 -40.0 2.3 Shanghai
Zhejiang Daily Digital Culture Group Co.,Ltd. 600633.SS 2,379 22.1 31.3 1.7 Shanghai
Alphabet Inc. ABEA.F 2,168,852 13.5 18.3 5.9 Frankfurt Stock Exchange
Alphabet Inc. ABEA.DE 2,167,419 13.6 18.4 5.9 Frankfurt Stock Exchange
Alphabet Inc. ABEC.DE 2,198,033 13.8 18.5 6.0 Frankfurt Stock Exchange
Baidu, Inc. 9888.HK 29,893 4.9 10.4 0.8 HKSE
Zenrin Co., Ltd. 9474.T 375 6.9 20.8 1.1 Tokyo
Alphabet Inc. ABEC.F 2,175,072 13.6 18.4 5.9 Frankfurt Stock Exchange
AlphaPolis Co., Ltd. 9467.T 313 16.8 21.4 3.2 Tokyo
Weibo Corporation 9898.HK 2,352 4.5 7.8 0.7 HKSE
Angi Inc. ANGI 785 5.0 14.8 0.7 NASDAQ Global Select
Auto Trader Group plc AUTO.L 9,753 18.1 25.9 12.6 London Stock Exchange
Baltic Classifieds Group PLC BCG.L 2,321 34.2 54.3 6.3 London Stock Exchange
Brave Bison Group plc BBSN.L 56 14.8 17.7 1.9 London Stock Exchange
The Arena Group Holdings, Inc. AREN 289 7.2 42.8 -2.3 American Stock Exchange
Baidu, Inc. BIDU 29,893 4.8 8.2 0.8 NASDAQ Global Select
Baidu, Inc. B1C.F 30,822 6.1 10.4 0.8 Frankfurt Stock Exchange
PT Era Digital Media Tbk AWAN.JK 55 92.3 1,251.6 9.0 Jakarta Stock Exchange
Airtasker Limited ART.AX 84 -8.1 -6.1 4.3 Australian Securities Exchange
Asset Entities Inc. ASST 66 -12.1 -9.6 14.1 NASDAQ Capital Market
Audioboom Group plc BOOM.L 74 -18.9 -13.7 51.7 London Stock Exchange
Autohome Inc. ATHM 797 6.8 3.2 0.2 New York Stock Exchange
CAR Group Limited CAR.AX 9,324 21.4 54.1 4.5 Australian Securities Exchange
Méliuz S.A. CASH3.SA 143 17.8 -76.3 1.8 São Paulo
Cheche Group Inc. CCG 61 -8.6 -7.1 1.2 New York Stock Exchange
BuzzFeed, Inc. BZFD 77 -53.8 6.1 0.8 NASDAQ Global Market
CarGurus, Inc. CARG 3,334 17.0 88.7 8.5 NASDAQ Global Select
Trump Media & Technology Group Corp. DJT 5,027 -51.0 -38.3 4.5 NASDAQ Global Market
Trump Media & Technology Group Corp. DJTWW 4,979 -51.0 -38.3 4.5 NASDAQ Global Market
DoorDash, Inc. DASH 100,843 131.2 293.6 11.9 NASDAQ Global Select
Domain Holdings Australia Limited DHG.AX 1,832 20.5 51.7 2.5 Australian Securities Exchange
DouYu International Holdings Limited DOYU 2,073 -29.0 -46.9 3.3 NASDAQ Global Select
EverQuote, Inc. EVER 875 23.4 22.6 5.8 NASDAQ Global Market
Alphabet Inc. GOOG.NE 2,109,227 13.1 18.1 5.8 NEO
Meta Platforms, Inc. FB2A.DE 1,837,182 19.5 26.8 9.7 Frankfurt Stock Exchange
Frontier Digital Ventures Limited FDV.AX 60 -173.9 -8.9 0.7 Australian Securities Exchange
Alphabet Inc. GOOGL 2,167,527 13.5 18.3 5.9 NASDAQ Global Select
Genius Sports Limited GENI 2,344 166.8 -54.8 3.5 New York Stock Exchange
Getty Images Holdings, Inc. GETY 707 3.4 -9.2 1.2 New York Stock Exchange
VerticalScope Holdings Inc. FORA.TO 70 1.3 -3,905.0 0.7 Toronto Stock Exchange
Alphabet Inc. GOOG 2,169,607 13.5 18.3 5.9 NASDAQ Global Select
Fiverr International Ltd. FVRR 1,043 298.9 57.8 2.8 New York Stock Exchange
Groupon, Inc. GRPN 1,400 897.0 -36.3 31.6 NASDAQ Global Select
Meta Platforms, Inc. FB2A.F 1,838,388 19.6 26.9 9.7 Frankfurt Stock Exchange
HomeToGo SE HTG.F 326 -46.6 -5.2 0.7 Frankfurt Stock Exchange
HomeToGo SE HTG.DE 325 -46.6 -5.2 0.7 Frankfurt Stock Exchange
Hemnet Group AB (publ) HEM.ST 2,776 34.2 52.3 21.7 Stockholm Stock Exchange
Jiayin Group Inc. JFIN 923 5.5 6.0 2.0 NASDAQ Global Market
IndiaMART InterMESH Limited INDIAMART.NS 1,803 24.5 28.8 7.2 National Stock Exchange of India
IAC InterActive Corp. IAC 3,123 -17.9 -3.8 0.7 NASDAQ Global Select
IndiaMART InterMESH Limited INDIAMART.BO 1,810 24.5 28.8 7.2 Bombay Stock Exchange
Nextdoor Holdings, Inc. KIND 606 -5.6 -6.7 1.4 New York Stock Exchange
Meta Platforms, Inc. META 1,793,769 19.4 27.0 9.7 NASDAQ Global Select
Matrimony.com Limited MATRIMONY.NS 133 14.5 25.6 4.8 National Stock Exchange of India
Just Dial Limited JUSTDIAL.BO 923 12.8 13.1 1.7 Bombay Stock Exchange
Matrimony.com Limited MATRIMONY.BO 134 14.5 25.6 4.8 Bombay Stock Exchange
MediaAlpha, Inc. MAX 706 16.1 38.3 76.3 New York Stock Exchange
Just Dial Limited JUSTDIAL.NS 923 12.8 13.1 1.7 National Stock Exchange of India
Tencent Holdings Limited NNND.F 578,121 22.7 30.2 4.7 Frankfurt Stock Exchange
Naspers Limited NPN.JO 502 -93.8 40.5 3.2 Johannesburg
National World Plc NWOR.L 84 9.7 24.5 1.6 London Stock Exchange
Moneysupermarket.com Group PLC MONY.L 1,584 8.6 14.4 4.8 London Stock Exchange
Tencent Holdings Limited NNND.VI 579,409 22.6 30.1 4.7 Vienna
Info Edge (India) Limited NAUKRI.NS 11,019 47.0 102.5 2.8 National Stock Exchange of India
NextNav Inc. NNAVW 847 -26.4 -15.2 297.8 NASDAQ Capital Market
Outbrain Inc. OB 258 39.2 -4.2 0.4 NASDAQ Global Select
Info Edge (India) Limited NAUKRI.BO 11,050 47.0 102.5 2.8 Bombay Stock Exchange
Meta Platforms, Inc. META.NE 1,888,945 20.2 26.5 9.5 Cboe CA
PT NFC Indonesia Tbk NFCX.JK 69 -73.8 -33.1 4.1 Jakarta Stock Exchange
Match Group, Inc. MTCH 7,967 4.9 14.5 -43.4 NASDAQ Global Select
NextNav Inc. NN 2,047 -26.4 -15.2 297.8 NASDAQ Capital Market
Hello Group Inc. MOMO 1,312 5.3 10.5 1.0 NASDAQ Global Select
Mobile Streams Plc MOS.L 80 -49.0 -31.9 18.5 London Stock Exchange
Tencent Holdings Limited NNN1.VI 579,516 22.7 30.2 4.7 Vienna
Prosus N.V. PRX.AS 119,928 612.2 25.0 4.1 Amsterdam
Courtside Group, Inc. Common Stock PODC 74 -11.1 -9.2 3.8 NASDAQ
Opera Limited OPRA 901 8.2 9.6 0.9 NASDAQ Global Select
Perion Network Ltd. PERI 496 1,066.0 -58.7 0.6 NASDAQ Global Select
Pinterest, Inc. PINS 24,186 117.5 12.8 5.2 New York Stock Exchange
Rightmove plc RMV.L 8,094 23.5 31.8 75.8 London Stock Exchange
REA Group Limited REA.AX 20,869 39.5 50.2 16.8 Australian Securities Exchange
Vivid Seats Inc. SEAT 245 0.1 -85.1 0.6 NASDAQ Global Select
Readly International AB (publ) READ.ST 168 24.1 9.4 14.3 Stockholm Stock Exchange
Reddit, Inc. RDDT 29,310 921.3 219.1 11.6 New York Stock Exchange
Public Joint Stock Company RBC RBCM.ME 57 -4.2 8.9 -0.3 Moscow Stock Exchange
Taboola.com, Ltd. TBLAW 1,498 10.9 37.5 1.2 NASDAQ Global Select
TrueCar, Inc. TRUE 161 -11.7 -4.4 1.4 NASDAQ Global Select
Shutterstock, Inc. SSTK 698 5.0 17.1 1.2 New York Stock Exchange
Taboola.com Ltd. TBLA 1,183 10.9 37.5 1.2 NASDAQ Global Select
Snap Inc. SNAP 15,676 -34.1 -26.5 6.1 New York Stock Exchange
Team Internet Group plc TIG.L 206 2.3 -12.1 2.3 London Stock Exchange
Thryv Holdings, Inc. THRY 549 -22.9 -5.2 2.8 NASDAQ Capital Market
Spotify Technology S.A. SPOT 141,854 81.8 113.2 21.1 New York Stock Exchange
Similarweb Ltd. SMWB 710 378.6 -53.2 22.1 New York Stock Exchange
Tencent Music Entertainment Group TME 29,994 18.9 21.6 2.8 New York Stock Exchange
TechTarget, Inc. TTGT 495 28.5 -17.3 0.8 NASDAQ Global Market
Weibo Corporation WB 2,399 4.9 7.8 0.7 NASDAQ Global Select
Upexi, Inc. UPXI 277 -4.8 -0.2 2.9 NASDAQ Capital Market
Twilio Inc. TWLO 17,770 82.1 -547.9 2.3 New York Stock Exchange
Yelp Inc. YELP 2,236 10.4 15.7 3.1 New York Stock Exchange
trivago N.V. TRVG 268 -14.1 -10.2 1.2 NASDAQ Global Select
Carta Holdings, Inc. 3688.T 367 14.7 17.5 1.9 Tokyo
JOYY Inc. YY 2,138 11.1 -0.8 0.0 NASDAQ Global Select
Zillow Group, Inc. Class A ZG 16,915 140.1 -210.0 3.6 NASDAQ Global Select
Zedge, Inc. ZDGE 53 756.6 -29.6 1.9 American Stock Exchange
Zoomd Technologies Ltd. ZOMD.V 109 6.4 7.1 4.1 Toronto Stock Exchange Ventures
Zhihu Inc. ZH 377 -13.6 -14.4 0.6 New York Stock Exchange
Zillow Group, Inc. Class C Z 16,998 140.1 -210.0 3.6 NASDAQ Global Select