Valuation BASE,Inc. OTC Markets

Stocks

Delayed OTC Markets Other stock markets 15:32:47 2026-06-04 EDT			5-day change	1st Jan Change
1.400 ^USD	-24.73%		0.00%	-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	30,402	-	-
Change	-	-61.25%	5.65%	33.9%	-2.43%	-17.2%	-	-
Enterprise Value (EV)	44,602	4,191	5,876	12,626	10,745	30,402	30,402	30,402
Change	-	-90.6%	40.2%	114.86%	-14.9%	182.94%	0%	0%
P/E Ratio	-57x	-15.3x	-46x	111x	20.1x	15.3x	12.1x	9.67x
PBR	4.55x	1.99x	2.16x	2.81x	2.51x	1.97x	1.86x	1.7x
PEG	-	-0.4x	0.7x	-1x	0x	1.83x	0.4x	0.4x
Capitalization / Revenue	6.91x	2.73x	2.41x	2.35x	1.77x	1.1x	0.98x	0.87x
EV / Revenue	0x	0x	0x	0x	0x	1.1x	0.98x	0.87x
EV / EBITDA	-0x	-0x	-0x	0x	-	12.3x	9.81x	7.78x
EV / EBIT	-0x	-0x	-0x	0x	0x	12.5x	9.97x	7.88x
EV / FCF	0x	-0x	-0x	0x	0x	4.18x	6.08x	4.98x
FCF Yield	2.57%	-6.51%	-0.48%	9.65%	8.86%	23.9%	16.4%	20.1%
Dividend per Share ²	-	-	-	-	5	5	5	5
Rate of return	-	-	-	-	1.57%	1.89%	1.89%	1.89%
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	264.00	264.00	264.00
Nbr of stocks (in thousands)	111,453	112,718	115,178	115,782	115,096	115,157	-	-
Announcement Date	2/9/22	2/8/23	2/8/24	2/14/25	2/12/26	-	-	-

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	15.27x	4.19x	9.75x	1.35%	525B
NETFLIX, INC.	22.61x	6.69x	20.07x	-.--%	342B
UBER TECHNOLOGIES, INC.	23.56x	2.45x	12.65x	-.--%	142B
PROSUS N.V.	9.89x	12.28x	120.02x	0.43%	104B
SPOTIFY TECHNOLOGY S.A.	32.92x	4.01x	26.05x	-.--%	99.93B
SK SQUARE CO., LTD.	4.57x	90x	3.34x	0.13%	106B
AIRBNB, INC.	25.77x	4.78x	13.47x	-.--%	77.67B
DOORDASH, INC.	60.38x	3.52x	17.19x	-.--%	67.36B
NASPERS LIMITED	8.8x	4.07x	43.52x	0.51%	39.48B
Average	22.64x	14.67x	29.56x	0.27%	167.09B
Weighted average by Cap.	20.16x	11.17x	22.07x	0.52%