Logo Spółki Just Dial Limited


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 731.0
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 1218.9

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 -
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

Brak danych DDM

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 11.8 22.4 2.3
Just Dial Limited 10.2 11.0 1.3
Mediana / Just Dial Limited 1.2 2.0 1.8
Pozostałe spółki z branży Internet Content & Information
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
HomeToGo SE HTG.DE 226 -3.4 -4.3 0.7 Frankfurt Stock Exchange
REA Group Limited REA.AX 16,656 27.0 37.8 13.4 Australian Securities Exchange
Tencent Holdings Limited 0700.HK 711,582 20.8 24.6 4.6 HKSE
China Literature Limited 0772.HK 4,784 57.3 257.7 1.8 HKSE
Outbrain Inc. OB 258 63.1 -0.9 0.1 NASDAQ Global Select
Meta Platforms, Inc. META.NE 1,725,973 16.8 29.0 8.7 Cboe CA
Baidu, Inc. 9888.HK 42,378 9.8 10.8 1.1 HKSE
NextNav Inc. NN 2,107 -31.0 -12.3 -85.7 NASDAQ Capital Market
Nebius Group N.V. NBIS 21,550 -56.2 113.2 5.1 NASDAQ Global Select
Airtasker Limited ART.AX 103 -4.2 -4.9 16.2 Australian Securities Exchange
Zoomd Technologies Ltd. ZOMD.V 100 4.5 6.1 3.6 Toronto Stock Exchange Ventures
Similarweb Ltd. SMWB 641 -50.2 -22.1 27.9 New York Stock Exchange
Nextdoor Holdings, Inc. KIND 761 -8.9 -10.9 1.8 New York Stock Exchange
Inkeverse Group Limited 3700.HK 246 0.6 5.7 0.4 HKSE
Info Edge (India) Limited NAUKRI.BO 9,992 42.3 68.2 1.8 Bombay Stock Exchange
Baidu, Inc. BIDU 43,005 9.8 10.8 1.1 NASDAQ Global Select
PT NFC Indonesia Tbk NFCX.JK 65 80.6 -164.8 3.9 Jakarta Stock Exchange
Team Internet Group plc TIG.L 141 24.5 -3.4 1.7 London Stock Exchange
Zenrin Co., Ltd. 9474.T 349 4.3 22.4 1.1 Tokyo
Alphabet Inc. GOOG 3,880,467 22.6 31.2 10.0 NASDAQ Global Select
Twilio Inc. TWLO 19,474 68.5 295.4 2.5 New York Stock Exchange
The Beachbody Company, Inc. BODI 81 -2.8 -1.4 3.2 New York Stock Exchange
Tencent Music Entertainment Group TME 28,659 16.0 19.9 2.4 New York Stock Exchange
Alphabet Inc. ABEC.DE 3,874,966 22.6 31.3 10.0 Frankfurt Stock Exchange
TrueCar, Inc. TRUE 193 -16.9 -10.1 1.7 NASDAQ Global Select
TuanChe Limited TC 50 0.0 -0.1 0.4 NASDAQ Capital Market
GMO Media Inc. 6180.T 67 9.0 15.0 3.6 Tokyo
KidariStudio, Inc. 020120.KS 90 4.0 -42.7 0.7 KSE
Thryv Holdings, Inc. THRY 256 2.6 8.8 1.2 NASDAQ Capital Market
Hello Group Inc. MOMO 1,245 3.9 9.7 0.8 NASDAQ Global Select
Yelp Inc. YELP 1,921 6.5 12.7 2.6 New York Stock Exchange
Autohome Inc. ATHM 707 2.2 3.0 0.2 New York Stock Exchange
Zhihu Inc. ZH 278 4.9 15.2 0.5 New York Stock Exchange
LY Corporation 4689.T 18,285 8.1 19.8 1.0 Tokyo
FreeBit Co., Ltd. 3843.T 220 6.1 11.8 5.0 Tokyo
Meta Platforms, Inc. META 1,696,140 16.8 29.0 8.7 NASDAQ Global Select
Cross Marketing Group Inc. 3675.T 77 4.3 12.5 2.1 Tokyo
TechTarget, Inc. TTGT 392 -0.5 -0.4 0.6 NASDAQ Global Market
NextNav Inc. NNAVW 869 -31.0 -12.3 -85.7 NASDAQ Capital Market
Weibo Corporation WB 2,500 5.9 6.7 0.7 NASDAQ Global Select
Perion Network Ltd. PERI 449 -126.5 -88.1 0.6 NASDAQ Global Select
Kakaku.com, Inc. 2371.T 2,929 12.6 22.4 8.1 Tokyo
m-up holdings, Inc. 3661.T 409 12.5 30.9 8.0 Tokyo
Hypebeast Limited 0150.HK 57 -167.8 -20.5 1.0 HKSE
Zillow Group, Inc. Class A ZG 17,435 93.6 -560.7 3.6 NASDAQ Global Select
IAC InterActive Corp. IAC 2,981 8.4 -12.3 0.6 NASDAQ Global Select
Just Dial Limited JUSTDIAL.NS 690 10.2 11.1 1.3 National Stock Exchange of India
Courtside Group, Inc. Common Stock PODC 59 -12.4 -10.4 4.4 NASDAQ
MarkLines Co., Ltd. 3901.T 139 8.0 14.4 3.3 Tokyo
NAVER Corporation 035420.KS 25,298 3.9 19.4 1.5 KSE
Maoyan Entertainment 1896.HK 1,058 29.0 100.4 0.9 HKSE
Info Edge (India) Limited NAUKRI.NS 9,987 42.3 68.2 1.8 National Stock Exchange of India
Genius Sports Limited GENI 2,614 -95.5 -32.8 3.8 New York Stock Exchange
JOYY Inc. YY 2,138 13.7 1.9 0.5 NASDAQ Global Select
Temairazu, Inc. 2477.T 124 7.8 18.7 3.0 Tokyo
Ateam Inc. 3662.T 134 9.8 27.9 3.2 Tokyo
IndiaMART InterMESH Limited INDIAMART.NS 1,547 21.4 25.9 6.5 National Stock Exchange of India
Visional, Inc. 4194.T 2,626 14.0 26.4 6.2 Tokyo
Just Dial Limited JUSTDIAL.BO 691 10.1 10.9 1.3 Bombay Stock Exchange
Domain Holdings Australia Limited DHG.AX 1,860 23.5 52.2 2.5 Australian Securities Exchange
Reddit, Inc. RDDT 44,353 158.1 126.1 16.9 New York Stock Exchange
Adways Inc. 2489.T 65 14.2 -13.8 0.8 Tokyo
OpenDoor Inc. 3926.T 59 -79.8 -60.4 2.2 Tokyo
Meta Platforms, Inc. FB2A.DE 1,690,148 16.8 29.0 8.7 Frankfurt Stock Exchange
Auto Trader Group plc AUTO.L 6,936 13.9 20.1 10.0 London Stock Exchange
Alphabet Inc. ABEA.DE 3,868,641 22.6 31.3 10.0 Frankfurt Stock Exchange
Prosus N.V. PRX.AS 135,794 28.1 17.4 4.3 Amsterdam
Moneysupermarket.com Group PLC MONY.L 1,270 7.7 12.3 4.5 London Stock Exchange
GA technologies Co., Ltd. 3491.T 528 7.8 26.0 2.7 Tokyo
CAR Group Limited CAR.AX 8,170 22.3 46.9 4.3 Australian Securities Exchange
Alphabet Inc. GOOG.NE 3,674,230 22.6 31.3 10.0 NEO
COL Digital Publishing Group Co., Ltd. 300364.SZ 2,589 -41.6 -31.8 38.7 Shenzhen
Kuaishou Technology 1024.HK 38,002 13.9 16.6 3.8 HKSE
Matrimony.com Limited MATRIMONY.BO 114 14.4 26.5 4.3 Bombay Stock Exchange
Fiverr International Ltd. FVRR 798 80.2 43.3 1.9 New York Stock Exchange
Tencent Holdings Limited NNN1.VI 713,920 20.8 24.6 4.6 Vienna
Zhihu Inc. 2390.HK 276 4.9 15.2 0.5 HKSE
Zillow Group, Inc. Class C Z 17,943 93.6 -560.7 3.6 NASDAQ Global Select
Brave Bison Group plc BBSN.L 100 43.0 49.8 2.5 London Stock Exchange
Shutterstock, Inc. SSTK 676 5.7 11.4 1.3 New York Stock Exchange
Frontier Digital Ventures Limited FDV.AX 103 172.1 -14.3 1.2 Australian Securities Exchange
Match Group, Inc. MTCH 8,157 11.9 14.8 -35.8 NASDAQ Global Select
Sunfun Info Co., Ltd. 5278.TWO 286 20.8 31.6 14.0 Taipei Exchange
IZEA Worldwide, Inc. IZEA 85 -2.9 -6.7 1.7 NASDAQ Capital Market
Readly International AB (publ) READ.ST 170 21.2 9.4 14.3 Stockholm Stock Exchange
DouYu International Holdings Limited DOYU 2,134 -50.9 -74.4 7.6 NASDAQ Global Select
LIFULL Co., Limited 2120.T 139 6.6 -5.1 0.8 Tokyo
Spotify Technology S.A. SPOT 115,686 72.3 131.2 15.9 New York Stock Exchange
Mobile Streams Plc MOS.L 88 -52.7 -0.3 0.2 London Stock Exchange
AlphaPolis Co., Ltd. 9467.T 289 10.7 22.8 3.4 Tokyo
trivago N.V. TRVG 220 -5.1 -7.5 1.0 NASDAQ Global Select
UUUM Co.,Ltd. 3990.T 68 11.4 32.4 2.9 Tokyo
NanJi E-Commerce Co., LTD 002127.SZ 1,198 -24.4 -28.9 2.1 Shenzhen
Rightmove plc RMV.L 5,554 15.3 20.8 51.7 London Stock Exchange
Vivid Seats Inc. SEAT 51 0.5 -0.3 0.2 NASDAQ Global Select
Jimoty, Inc. 7082.T 58 13.7 18.3 5.8 Tokyo
Snap Inc. SNAP 13,296 -38.7 -26.2 6.0 New York Stock Exchange
Alphabet Inc. GOOGL 3,871,175 22.6 31.3 10.0 NASDAQ Global Select
Jiayin Group Inc. JFIN 370 1.2 1.7 0.7 NASDAQ Global Market
Meitu, Inc. 1357.HK 4,405 46.2 39.2 7.4 HKSE
Weibo Corporation 9898.HK 2,489 5.9 6.7 0.7 HKSE
Phoenix Media Investment (Holdings) Limited 2008.HK 110 0.6 -3.1 0.3 HKSE
Opera Limited OPRA 1,239 9.9 15.2 1.3 NASDAQ Global Select
Autohome Inc. 2518.HK 2,762 2.2 3.0 0.2 HKSE
Upexi, Inc. UPXI 164 3.0 2.8 83.3 NASDAQ Capital Market
Tian Ge Interactive Holdings Limited 1980.HK 95 -8.6 -15.2 0.3 HKSE
unerry,Inc. 5034.T 61 28.2 30.5 5.0 Tokyo
Jenoba Co.,Ltd. 5570.T 58 7.8 17.4 2.9 Tokyo
CarGurus, Inc. CARG 3,603 17.7 23.1 9.4 NASDAQ Global Select
Asset Entities Inc. ASST 547 -32.4 -0.2 0.0 NASDAQ Capital Market
Pinterest, Inc. PINS 18,054 47.3 9.1 3.8 New York Stock Exchange
Groupon, Inc. GRPN 733 -12.3 -4.8 -11.5 NASDAQ Global Select
Angi Inc. ANGI 599 5.7 17.4 0.6 NASDAQ Global Select
Snap Inc. 1SI.DE 12,947 -38.7 -26.2 6.0 Frankfurt Stock Exchange
Xinhuanet Co., Ltd. 603888.SS 1,858 45.1 50.5 3.8 Shanghai
PR TIMES, Inc. 3922.T 238 13.2 27.2 5.1 Tokyo
DoorDash, Inc. DASH 97,169 74.3 111.8 10.2 NASDAQ Global Select
Getty Images Holdings, Inc. GETY 609 13.1 -5.1 1.0 New York Stock Exchange
Proto Corporation 4298.T 543 6.2 0.0 0.0 Tokyo
Beijing Bohui Science & Technology Co., Ltd. 688004.SS 280 -64.1 -59.4 3.4 Shanghai
EverQuote, Inc. EVER 1,003 14.6 18.7 5.8 NASDAQ Global Market
Weathernews Inc. 4825.T 549 13.8 27.9 4.0 Tokyo
The Arena Group Holdings, Inc. AREN 203 6.7 1.6 1,206.0 American Stock Exchange
Imagineer Co.,Ltd. 4644.T 66 10.9 21.1 0.9 Tokyo
Tencent Holdings Limited NNND.VI 710,959 20.8 24.6 4.6 Vienna
Trump Media & Technology Group Corp. DJT 3,213 -27.8 -21.9 1.4 NASDAQ Global Market
Livero Inc. 9245.T 93 25.2 46.9 5.9 Tokyo
WILLs Inc. 4482.T 102 8.2 24.1 7.3 Tokyo
Port Inc. 7047.T 183 10.4 15.8 3.3 Tokyo
Public Joint Stock Company RBC RBCM.ME 54 0.0 0.0 0.0 Moscow Stock Exchange
Sharingtechnology, Inc. 3989.T 172 9.9 18.8 5.7 Tokyo
Naspers Limited NPN.JO 512 4.6 51.2 12.1 Johannesburg
Shanghai Oriental Pearl Group Co., Ltd. 600637.SS 4,789 27.9 68.9 1.1 Shanghai
Matrimony.com Limited MATRIMONY.NS 114 14.4 26.5 4.3 National Stock Exchange of India
Geniee, Inc. 6562.T 83 6.2 8.9 1.6 Tokyo
Beijing Zhidemai Technology Co., Ltd. 300785.SZ 1,163 94.5 109.2 4.6 Shenzhen
Prosus N.V. 1TY.DE 135,482 28.1 17.4 4.3 Frankfurt Stock Exchange
MediaAlpha, Inc. MAX 866 9.4 -632.1 -24.3 New York Stock Exchange
Visual China Group Co.,Ltd. 000681.SZ 2,230 153.7 150.1 4.7 Shenzhen
MoneyHero Limited Class A Ordinary Shares MNY 57 -1.9 -3.5 1.3 NASDAQ
Hemnet Group AB (publ) HEM.ST 1,727 21.3 30.3 14.5 Stockholm Stock Exchange
Baltic Classifieds Group PLC BCG.L 1,121 19.5 28.3 3.6 London Stock Exchange
Firstlogic,Inc. 6037.T 152 13.3 20.3 4.5 Tokyo
Trump Media & Technology Group Corp. DJTWW 2,494 -27.8 -21.9 1.4 NASDAQ Global Market
ZIGExN Co., Ltd. 3679.T 300 5.8 12.4 2.4 Tokyo
People.cn CO., LTD 603000.SS 3,062 96.6 118.9 6.2 Shanghai
Kakao Corp. 035720.KS 18,340 8.8 126.7 2.6 KSE
Zhejiang Daily Digital Culture Group Co.,Ltd. 600633.SS 2,350 19.5 29.1 1.7 Shanghai
Gurunavi, Inc. 2440.T 61 22.4 65.7 1.9 Tokyo
IndiaMART InterMESH Limited INDIAMART.BO 1,531 21.4 25.9 6.5 Bombay Stock Exchange
National World Plc NWOR.L 82 6.9 24.5 1.6 London Stock Exchange
Carta Holdings, Inc. 3688.T 341 -33.5 -22.3 2.2 Tokyo
Taboola.com Ltd. TBLA 1,148 10.6 48.6 1.3 NASDAQ Global Select
Méliuz S.A. CASH3.SA 80 4.7 8.3 0.8 São Paulo
Cheche Group Inc. CCG 77 -16.6 -17.3 1.7 New York Stock Exchange
Sound Group Inc. SOGP 75 -1.2 -6.9 2.3 NASDAQ Capital Market
Triller Group Inc. ILLR 85 -1.0 -0.2 -0.3 NASDAQ Capital Market
Oricon Inc. 4800.T 70 4.6 12.0 2.0 Tokyo
Audioboom Group plc BOOM.L 147 42.3 44.3 23.2 London Stock Exchange
Hubei Century Network Technology Inc. 300494.SZ 829 -22.3 -25.1 4.2 Shenzhen
Cookpad Inc. 2193.T 71 2.5 19.5 1.0 Tokyo
AfreecaTV Co., Ltd. 067160.KQ 522 2.8 8.6 2.0 KOSDAQ