Switch theme
Sign up to access all valuation multiples
BASE Inc is engaged in the operation and development of web service planning. The company offers online shop opening service, shopping app, Fundraising Service, Online Payment Service, and ID Payment Service / Payment App.
2012
126
LTM Revenue $115M
LTM EBITDA $6.0M
$136M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
BASE has a last 12-month revenue of $115M and a last 12-month EBITDA of $6.0M.
In the most recent fiscal year, BASE achieved revenue of $106M and an EBITDA of -$0.3M.
BASE expects next 12-month revenue of XXX and NTM EBITDA of XXX
See BASE valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $77.6M | $106M | XXX | XXX | XXX |
| Gross Profit | $31.5M | $33.4M | XXX | XXX | XXX |
| Gross Margin | 41% | 31% | XXX | XXX | XXX |
| EBITDA | -$4.0M | -$0.3M | XXX | XXX | XXX |
| EBITDA Margin | -5% | 0% | XXX | XXX | XXX |
| Net Profit | -$11.5M | -$4.0M | XXX | XXX | XXX |
| Net Margin | -15% | -4% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, BASE's stock price is JPY 399 (or $3).
BASE has current market cap of JPY 45.5B (or $302M), and EV of JPY 20.5B (or $136M).
See BASE trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $136M | $302M | XXX | XXX | XXX | XXX | $0.03 |
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, BASE has market cap of $302M and EV of $136M.
BASE's trades at 1.2x LTM EV/Revenue multiple, and 22.7x LTM EBITDA.
Analysts estimate BASE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for BASE and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $136M | XXX | XXX | XXX |
| EV/Revenue | 1.3x | XXX | XXX | XXX |
| EV/EBITDA | -538.4x | XXX | XXX | XXX |
| P/E | 133.7x | XXX | XXX | XXX |
| P/E/Growth | 1.4x | XXX | XXX | XXX |
| EV/FCF | 5.6x | 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 UpBASE's NTM/LTM revenue growth is 25%
BASE's revenue per employee for the last fiscal year averaged $0.8M, while opex per employee averaged $0.3M for the same period.
Over next 12 months, BASE'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 BASE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for BASE and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 37% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 0% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -94% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 24% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.3M | 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 | 40% | 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 | |
| Netbay | XXX | XXX | XXX | XXX | XXX | XXX |
| Locaweb | XXX | XXX | XXX | XXX | XXX | XXX |
| Intershop Communications | XXX | XXX | XXX | XXX | XXX | XXX |
| Platform Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Cafe24 | 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.
BASE acquired XXX companies to date.
Last acquisition by BASE was XXXXXXXX, XXXXX XXXXX XXXXXX . BASE 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 BASE founded? | BASE was founded in 2012. |
| Where is BASE headquartered? | BASE is headquartered in Japan. |
| How many employees does BASE have? | As of today, BASE has 126 employees. |
| Is BASE publicy listed? | Yes, BASE is a public company listed on TKS. |
| What is the stock symbol of BASE? | BASE trades under 4477 ticker. |
| When did BASE go public? | BASE went public in 2019. |
| Who are competitors of BASE? | Similar companies to BASE include e.g. Netbay, Locaweb, Intershop Communications, Platform Group. |
| What is the current market cap of BASE? | BASE's current market cap is $302M |
| What is the current revenue of BASE? | BASE's last 12-month revenue is $115M. |
| What is the current EBITDA of BASE? | BASE's last 12-month EBITDA is $6.0M. |
| What is the current EV/Revenue multiple of BASE? | Current revenue multiple of BASE is 1.2x. |
| What is the current EV/EBITDA multiple of BASE? | Current EBITDA multiple of BASE is 22.7x. |
| What is the current revenue growth of BASE? | BASE revenue growth between 2023 and 2024 was 37%. |
| Is BASE profitable? | Yes, BASE 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.
