Valuation AI inside Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
1,949.00 ^JPY	-3.80%		-1.57%	-25.04%

09-30	AI inside Inc. agreed to acquire 70% stake in Wanderlust Inc. for ¥700 million.	CI
09-30	AI inside Inc. entered into an agreement to acquire 70% stake in Wanderlust Inc from Hibiki Nishikawa & other shareholders for ¥700 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	135,348	20,310	16,757	30,515	11,663	8,744
Change	-	-84.99%	-17.5%	82.11%	-61.78%	-25.03%
Enterprise Value (EV) ¹	132,132	17,491	15,137	27,559	8,170	4,978
Change	-	-86.76%	-13.46%	82.07%	-70.36%	-39.07%
P/E	83.4x	50x	-32.2x	57x	-23.4x	24.8x
PBR	32.1x	4.29x	3.85x	6.16x	2.57x	1.76x
PEG	-	-0.7x	0x	-0x	0x	-0x
Capitalization / Revenue	29.4x	6.14x	4.41x	7.28x	2.65x	1.84x
EV / Revenue	28.7x	5.28x	3.98x	6.58x	1.86x	1.05x
EV / EBITDA	54.4x	24.9x	20.6x	29.4x	9.26x	9.41x
EV / EBIT	56x	30.7x	53.3x	61.5x	21.2x	16x
EV / FCF	74.1x	-24.7x	87.1x	41x	11x	-60.5x
FCF Yield	1.35%	-4.04%	1.15%	2.44%	9.08%	-1.65%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	426.4	105.7	-132.4	135.9	-125.8	88.84
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,597	3,310	3,802	4,190	4,399	4,747
EBITDA ¹	2,431	703	735	936	882	529
EBIT ¹	2,361	569	284	448	385	311
Net income ¹	1,660	411	-518	535	-497	351
Net Debt ¹	-3,216	-2,819	-1,620	-2,956	-3,493	-3,766
Reference price ²	35,550.00	5,280.00	4,265.00	7,740.00	2,941.00	2,205.00
Nbr of stocks (in thousands)	3,807	3,847	3,929	3,943	3,966	3,966
Announcement Date	6/25/21 A	6/24/22 A	6/23/23 A	6/28/24 A	6/26/25 A	6/25/26 A

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AI INSIDE INC.	-	-	-	-	49.07M
MICROSOFT CORPORATION	26.22x	9.75x	15.8x	0.75%	3,876B
PALANTIR TECHNOLOGIES INC.	118.48x	52.39x	85.4x	-.--%	442B
ORACLE CORPORATION	19.59x	5.66x	9.85x	1.53%	396B
PALO ALTO NETWORKS, INC.	232.13x	20.7x	60.61x	-.--%	300B
SAP SE	29.22x	5.98x	18.57x	1.27%	272B
CROWDSTRIKE HOLDINGS, INC.	2504.3x	41.91x	137.1x	-.--%	257B
SERVICENOW, INC.	73.75x	6.72x	17.6x	-.--%	109B
FORTINET, INC.	42.14x	11.63x	30.09x	-.--%	99.98B
ADOBE INC.	13.72x	3.65x	7.63x	-.--%	97.39B
Average	339.95x	17.60x	42.52x	0.39%	584.97B
Weighted average by Cap.	153.25x	14.37x	28.56x	0.66%