Valuation BASE,Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:32:47 04/06/2026 +03			5-day change	1st Jan Change
1.400 ^USD	-24.73%		-.--%	-28.57%

05-12	BASE Extends Confidentiality Agreement With Shareholder Hiroyuki Maki	MT
05-12	BASE,Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	68,655	26,601	28,103	37,629	36,716	33,741	-	-
Change	-	-61.25%	5.65%	33.9%	-2.43%	-8.1%	-	-
Enterprise Value (EV)	44,602	4,191	5,876	12,626	10,745	33,741	33,741	33,741
Change	-	-90.6%	40.2%	114.86%	-14.9%	214.02%	0%	0%
P/E	-57x	-15.3x	-46x	111x	20.1x	17x	13.4x	10.7x
PBR	4.55x	1.99x	2.16x	2.81x	2.51x	2.19x	2.06x	1.88x
PEG	-	-0.4x	0.7x	-1x	0x	2.03x	0.5x	0.4x
Capitalization / Revenue	6.91x	2.73x	2.41x	2.35x	1.77x	1.22x	1.09x	0.97x
EV / Revenue	0x	0x	0x	0x	0x	1.22x	1.09x	0.97x
EV / EBITDA	-0x	-0x	-0x	0x	-	13.6x	10.9x	8.63x
EV / EBIT	-0x	-0x	-0x	0x	0x	13.9x	11.1x	8.74x
EV / FCF	0x	-0x	-0x	0x	0x	4.63x	6.75x	5.52x
FCF Yield	2.57%	-6.51%	-0.48%	9.65%	8.86%	21.6%	14.8%	18.1%
Dividend per Share ²	-	-	-	-	5	5	5	5
Rate of return	-	-	-	-	1.57%	1.71%	1.71%	1.71%
EPS ²	-10.8	-15.46	-5.31	2.94	15.87	17.2	21.9	27.3
Distribution rate	-	-	-	-	31.5%	29.1%	22.8%	18.3%
Net sales ¹	9,931	9,739	11,680	15,981	20,729	27,600	31,000	34,900
EBITDA ¹	-932	-1,459	-423	803	-	2,480	3,100	3,910
EBIT ¹	-977	-1,508	-425	772	1,686	2,430	3,050	3,860
Net income ¹	-1,194	-1,732	-606	340	1,826	1,930	2,450	3,060
Net Debt	-24,053	-22,410	-22,227	-25,003	-25,971	-	-	-
Reference price ²	616.00	236.00	244.00	325.00	319.00	293.00	293.00	293.00
Nbr of stocks (in thousands)	111,453	112,718	115,178	115,782	115,096	115,157	-	-
Announcement Date	2/9/22 A	2/8/23 A	2/8/24 A	2/14/25 A	2/12/26 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.($)
TENCENT HOLDINGS LIMITED	15.45x	4.22x	9.84x	1.33%	527B
NETFLIX, INC.	20.44x	6.05x	18.17x	-.--%	309B
UBER TECHNOLOGIES, INC.	24.62x	2.62x	13.54x	-.--%	152B
SK SQUARE CO., LTD.	4.92x	106.94x	3.87x	0.11%	124B
SPOTIFY TECHNOLOGY S.A.	32.75x	3.99x	26.22x	-.--%	98.65B
PROSUS N.V.	10.94x	8.31x	95.04x	0.64%	95.75B
AIRBNB, INC.	29.23x	5.56x	15.69x	-.--%	88.21B
DOORDASH, INC.	75.26x	4.42x	21.6x	-.--%	83.58B
NASPERS LIMITED	7.56x	2.96x	45.51x	0.69%	39.79B
Average	24.57x	16.12x	27.72x	0.31%	168.58B
Weighted average by Cap.	21.25x	13.10x	19.79x	0.53%