Valuation BASE,Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:32:47 04/06/2026 +04			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	31,668	-	-
Change	-	-61.25%	5.65%	33.9%	-2.43%	-13.75%	-	-
Enterprise Value (EV)	44,602	4,191	5,876	12,626	10,745	31,668	31,668	31,668
Change	-	-90.6%	40.2%	114.86%	-14.9%	194.73%	0%	0%
P/E	-57x	-15.3x	-46x	111x	20.1x	16x	12.6x	10.1x
PBR	4.55x	1.99x	2.16x	2.81x	2.51x	2.05x	1.94x	1.77x
PEG	-	-0.4x	0.7x	-1x	0x	1.91x	0.5x	0.4x
Capitalization / Revenue	6.91x	2.73x	2.41x	2.35x	1.77x	1.15x	1.02x	0.91x
EV / Revenue	0x	0x	0x	0x	0x	1.15x	1.02x	0.91x
EV / EBITDA	-0x	-0x	-0x	0x	-	12.8x	10.2x	8.1x
EV / EBIT	-0x	-0x	-0x	0x	0x	13x	10.4x	8.2x
EV / FCF	0x	-0x	-0x	0x	0x	4.35x	6.33x	5.18x
FCF Yield	2.57%	-6.51%	-0.48%	9.65%	8.86%	23%	15.8%	19.3%
Dividend per Share ²	-	-	-	-	5	5	5	5
Rate of return	-	-	-	-	1.57%	1.82%	1.82%	1.82%
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	275.00	275.00	275.00
Nbr of stocks (in thousands)	111,453	112,718	115,178	115,782	115,096	115,157	-	-
Announcement Date	09/02/22	08/02/23	08/02/24	14/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	14.41x	3.94x	9.18x	1.43%	494B
NETFLIX, INC.	19.88x	5.88x	17.67x	-.--%	301B
UBER TECHNOLOGIES, INC.	23.79x	2.54x	13.11x	-.--%	147B
SK SQUARE CO., LTD.	6.21x	132x	4.82x	0.09%	144B
PROSUS N.V.	9.44x	8.03x	88.79x	0.67%	92.12B
SPOTIFY TECHNOLOGY S.A.	31.39x	3.8x	24.89x	-.--%	94.41B
AIRBNB, INC.	28.13x	5.29x	14.95x	-.--%	84.93B
DOORDASH, INC.	72.22x	4.27x	20.83x	-.--%	80.4B
NASPERS LIMITED	8.07x	2.86x	40.55x	0.6%	37.74B
Average	23.72x	18.74x	26.09x	0.31%	163.9B
Weighted average by Cap.	20.21x	17.04x	18.62x	0.55%