Valuation BASE,Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:32:47 2026-06-04 EDT			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	32,590	-	-
Change	-	-61.25%	5.65%	33.9%	-2.43%	-11.24%	-	-
Enterprise Value (EV)	44,602	4,191	5,876	12,626	10,745	32,590	32,590	32,590
Change	-	-90.6%	40.2%	114.86%	-14.9%	203.31%	0%	0%
P/E	-57x	-15.3x	-46x	111x	20.1x	16.5x	12.9x	10.4x
PBR	4.55x	1.99x	2.16x	2.81x	2.51x	2.11x	1.99x	1.82x
PEG	-	-0.4x	0.7x	-1x	0x	1.97x	0.5x	0.4x
Capitalization / Revenue	6.91x	2.73x	2.41x	2.35x	1.77x	1.18x	1.05x	0.93x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.05x	0.93x
EV / EBITDA	-0x	-0x	-0x	0x	-	13.1x	10.5x	8.33x
EV / EBIT	-0x	-0x	-0x	0x	0x	13.4x	10.7x	8.44x
EV / FCF	0x	-0x	-0x	0x	0x	4.48x	6.52x	5.33x
FCF Yield	2.57%	-6.51%	-0.48%	9.65%	8.86%	22.3%	15.3%	18.7%
Dividend per Share ²	-	-	-	-	5	5	5	5
Rate of return	-	-	-	-	1.57%	1.77%	1.77%	1.77%
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	283.00	283.00	283.00
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	14.41x	3.93x	9.16x	1.43%	492B
NETFLIX, INC.	20.65x	6.11x	18.36x	-.--%	312B
UBER TECHNOLOGIES, INC.	23.93x	2.56x	13.2x	-.--%	148B
SK SQUARE CO., LTD.	6.43x	137.56x	5.02x	0.09%	149B
SPOTIFY TECHNOLOGY S.A.	32.4x	3.94x	25.79x	-.--%	97.15B
PROSUS N.V.	9.55x	8.09x	89.45x	0.66%	92.84B
AIRBNB, INC.	28.96x	5.47x	15.46x	-.--%	87.43B
DOORDASH, INC.	73.91x	4.37x	21.35x	-.--%	82.29B
NASPERS LIMITED	8.23x	2.91x	41.31x	0.59%	38.46B
Average	24.27x	19.44x	26.57x	0.31%	166.68B
Weighted average by Cap.	20.67x	17.89x	18.97x	0.53%