Switch theme
Sign up to access all valuation multiples
AirCloset Inc operates a fashion rental platform, airCloset. The company’s services include Online Fashion Rental Service, airCloset; Fashion Rental Shop, airClosetxABLE; Online Styling EC Service, airCloset Fitting; Manufacturer's official monthly rental mall, airCloset Mall; and Remote personal styling service, airCloset Talk.
2014
n/a
LTM Revenue $28.0M
LTM EBITDA n/a
$26.1M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
AirCloset has a last 12-month revenue of $28.0M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, AirCloset achieved revenue of $28.0M and an EBITDA of $3.6M.
AirCloset expects next 12-month revenue of XXX and NTM EBITDA of XXX
See AirCloset valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $24.9M | $28.0M | XXX | XXX | XXX |
| Gross Profit | $11.1M | $11.7M | XXX | XXX | XXX |
| Gross Margin | 45% | 42% | XXX | XXX | XXX |
| EBITDA | $0.5M | $3.6M | XXX | XXX | XXX |
| EBITDA Margin | 2% | 13% | XXX | XXX | XXX |
| Net Profit | -$2.5M | -$2.4M | XXX | XXX | XXX |
| Net Margin | -10% | -8% | XXX | XXX | XXX |
| Net Debt | $2.1M | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, AirCloset's stock price is JPY 433 (or $3).
AirCloset has current market cap of JPY 3.6B (or $23.6M), and EV of JPY 3.9B (or $26.1M).
See AirCloset trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $26.1M | $23.6M | XXX | XXX | XXX | XXX | $-0.04 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, AirCloset has market cap of $23.6M and EV of $26.1M.
AirCloset's trades at 0.9x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate AirCloset's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for AirCloset and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $26.1M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpAirCloset's NTM/LTM revenue growth is -100%
AirCloset's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, AirCloset's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate AirCloset's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for AirCloset and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 13% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 570% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 48% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Prosus | XXX | XXX | XXX | XXX | XXX | XXX |
| Just Eat Takeaway.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Marti Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Airtasker | XXX | XXX | XXX | XXX | XXX | XXX |
| Articore Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
AirCloset acquired XXX companies to date.
Last acquisition by AirCloset was XXXXXXXX, XXXXX XXXXX XXXXXX . AirCloset acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was AirCloset founded? | AirCloset was founded in 2014. |
| Where is AirCloset headquartered? | AirCloset is headquartered in Japan. |
| Is AirCloset publicy listed? | Yes, AirCloset is a public company listed on TKS. |
| What is the stock symbol of AirCloset? | AirCloset trades under 9557 ticker. |
| When did AirCloset go public? | AirCloset went public in 2022. |
| Who are competitors of AirCloset? | Similar companies to AirCloset include e.g. Prosus, Just Eat Takeaway.com, Marti Technologies, Airtasker. |
| What is the current market cap of AirCloset? | AirCloset's current market cap is $23.6M |
| What is the current revenue of AirCloset? | AirCloset's last 12-month revenue is $28.0M. |
| What is the current EV/Revenue multiple of AirCloset? | Current revenue multiple of AirCloset is 0.9x. |
| What is the current revenue growth of AirCloset? | AirCloset revenue growth between 2023 and 2024 was 13%. |
| Is AirCloset profitable? | Yes, AirCloset is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
