Digital Garage - Public Comps and Valuation Multiples

Digital Garage Overview

About Digital Garage

Digital Garage Inc integrates three technologies--information technology, marketing technology, and financial technology--into one solution that it provides to its business customers. The company operates three primary business segments. The incubation segment invests in and develops startups and new businesses. The marketing segment provides advertising and promotion solutions that reach consumers. The financial segment offers payment solutions to monetize Internet businesses. The marketing and financial segments provide most of the company's revenue. Digital Garage operates primarily in Japan.

Founded

1995

HQ

Employees

947

Website

garage.co.jp

Sectors

Payment Service Providers
FinTech

Financials

LTM Revenue $266M

Last FY EBITDA -$9.0M

EV

$693M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Digital Garage Financials

As of September 2025, Digital Garage reported last 12-month revenue of $266M.

In the same period, Digital Garage achieved -$7.3M in LTM net income.

See Digital Garage valuation multiples based on analyst estimates

Digital Garage P&L

In the most recent fiscal year, Digital Garage reported revenue of $251M and EBITDA of -$9.0M.

Digital Garage expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Digital Garage valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$266M	XXX	$251M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$166M	XXX	XXX	XXX
Gross Margin	n/a	XXX	66%	XXX	XXX	XXX
EBITDA	n/a	XXX	-$9.0M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	-4%	XXX	XXX	XXX
EBIT	-$12.3M	XXX	$24.4M	XXX	XXX	XXX
EBIT Margin	-5%	XXX	10%	XXX	XXX	XXX
Net Profit	-$7.3M	XXX	-$47.2M	XXX	XXX	XXX
Net Margin	-3%	XXX	-19%	XXX	XXX	XXX
Net Debt	XXX	XXX	$34.6M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Digital Garage including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $266M. In the most recent fiscal year, Digital Garage achieved $251M in revenue and -$9.0M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$266M	Analyst estimates available to subscribers	$251M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$166M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	66.2% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	n/a	Analyst estimates available to subscribers	-$9.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	-3.6% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	-$12.3M	Analyst estimates available to subscribers	$24.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	-4.6% EBIT margin	Analyst estimates available to subscribers	9.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	-$7.3M	Analyst estimates available to subscribers	-$47.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	-2.7% net profit margin	Analyst estimates available to subscribers	-18.8% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$34.6M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Digital Garage

This financial data table provides comprehensive performance metrics for Digital Garage, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Digital Garage generated $266M in revenue over the last twelve months.
Net income over the last twelve months reached -$7.3M.

Fiscal Year Performance

In the most recent fiscal year, Digital Garage reported $251M in total revenue.
Fiscal year EBITDA was -$9.0M.
The company maintained a gross profit margin of 66.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was -3.6%.
Net profit margin reached -18.8% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Digital Garage. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Digital Garage Stock Performance

Digital Garage has current market cap of JPY 148B (or $971M), and EV of JPY 106B (or $693M).

Market Cap Evolution

Digital Garage Stock Data

As of October 17, 2025, Digital Garage's stock price is JPY 3225 (or $21).

See Digital Garage trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$693M	$971M	XXX	XXX	XXX	XXX	$-0.15

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Digital Garage Valuation Multiples

Digital Garage's trades at 2.8x EV/Revenue multiple, and 68.3x EV/EBITDA.

See valuation multiples for Digital Garage and 15K+ public comps

Digital Garage Financial Valuation Multiples

As of October 17, 2025, Digital Garage has market cap of $971M and EV of $693M.

Equity research analysts estimate Digital Garage's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Digital Garage has a P/E ratio of -132.8x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$971M	XXX	$971M	XXX	XXX	XXX
EV (current)	$693M	XXX	$693M	XXX	XXX	XXX
EV/Revenue	2.6x	XXX	2.8x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	68.3x	XXX	XXX	XXX
EV/EBIT	-56.3x	XXX	20.6x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	-132.8x	XXX	-37.5x	XXX	XXX	XXX
EV/FCF	n/a	XXX	6.3x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Digital Garage Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Digital Garage Margins & Growth Rates

Digital Garage's last 12 month revenue growth is 12%

Digital Garage's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

Digital Garage's rule of 40 is 16% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Digital Garage's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Digital Garage and other 15K+ public comps

Digital Garage Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	12%	XXX	10%	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	4%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	n/a	XXX	XXX	XXX
Rule of 40	16%	XXX	16%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	n/a	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.3M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	56%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial