CyberAgent Valuation

Q: What is the Fair Price of CYGI.Y when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

CYGI.Y ($3.13) is trading below our estimate of [[fair value]] ($3.92)

Is CYGI.Y undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CYGI.Y when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CYGI.Y ($3.13) is trading below our estimate of fair value ($3.92)

Significantly Below Fair Value: CYGI.Y is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CYGI.Y?

Key metric: As CYGI.Y is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CYGI.Y. This is calculated by dividing CYGI.Y's market cap by their current earnings.
What is CYGI.Y's PE Ratio?
PE Ratio	31.4x
Earnings	JP¥16.25b
Market Cap	JP¥510.65b

CYGI.Y key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.6x
Enterprise Value/EBITDA	9.3x
PEG Ratio	2.1x

Price to Earnings Ratio vs Peers

How does CYGI.Y's PE Ratio compare to its peers?

The above table shows the PE ratio for CYGI.Y vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	102.3x
MGNI Magnite	139.4x	49.3%	US$2.3b
IBTA Ibotta	192.8x	64.9%	US$2.1b
CRTO Criteo	21.7x	16.2%	US$2.1b
IAS Integral Ad Science Holding	55.1x	26.6%	US$1.8b
CYGI.Y CyberAgent	31.4x	14.7%	US$510.6b

Price-To-Earnings vs Peers: CYGI.Y is good value based on its Price-To-Earnings Ratio (31.4x) compared to the peer average (102.3x).

Price to Earnings Ratio vs Industry

How does CYGI.Y's PE Ratio compare vs other companies in the US Media Industry?

6 Companies	Price / Earnings	Estimated Growth	Market Cap
DISH DISH Network	2.5x	-71.9%	US$3.08b
GTN Gray Television	2.9x	-29.4%	US$437.53m
SGRP SPAR Group	4.2x	-89.1%	US$52.76m
ABLV Able View Global	4x	n/a	US$35.81m

6 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CYGI.Y is expensive based on its Price-To-Earnings Ratio (31.4x) compared to the US Media industry average (15.3x).

Price to Earnings Ratio vs Fair Ratio

What is CYGI.Y's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CYGI.Y PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	31.4x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CYGI.Y's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Match Group

US$7.9b

Engages in the provision of dating products.

MTCH

US$31.53

2.7%

-1.6%

Travelzoo

US$225.6m

Operates as an Internet media company that provides travel, entertainment, and local experiences worldwide.

TZOO

US$19.82

9.4%

110.9%

Thryv Holdings

US$620.4m

Provides digital marketing solutions and cloud-based tools to the small-to-medium sized businesses in the United States.

THRY

US$14.90

8.5%

-19.4%