Switch theme
Sign up to access all valuation multiples
ExaWizards Inc is engaged in the development of AI-enabled services for industrial innovation and social problems solutions.
2016
n/a
LTM Revenue $67.7M
LTM EBITDA n/a
$155M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
ExaWizards has a last 12-month revenue of $67.7M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, ExaWizards achieved revenue of $55.7M and an EBITDA of $0.4M.
ExaWizards expects next 12-month revenue of XXX and NTM EBITDA of XXX
See ExaWizards valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $37.2M | $55.7M | XXX | XXX | XXX |
| Gross Profit | $20.3M | $20.8M | XXX | XXX | XXX |
| Gross Margin | 55% | 37% | XXX | XXX | XXX |
| EBITDA | $2.4M | $0.4M | XXX | XXX | XXX |
| EBITDA Margin | 6% | 1% | XXX | XXX | XXX |
| Net Profit | -$0.9M | -$0.9M | XXX | XXX | XXX |
| Net Margin | -2% | -2% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, ExaWizards's stock price is JPY 286 (or $2).
ExaWizards has current market cap of JPY 23.6B (or $157M), and EV of JPY 23.3B (or $155M).
See ExaWizards trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $155M | $157M | XXX | XXX | XXX | XXX | $-0.02 |
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, ExaWizards has market cap of $157M and EV of $155M.
ExaWizards's trades at 2.3x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate ExaWizards's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for ExaWizards and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $155M | XXX | XXX | XXX |
| EV/Revenue | 2.4x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | -67.5x | 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 UpExaWizards's NTM/LTM revenue growth is 19%
ExaWizards'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, ExaWizards'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 ExaWizards's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for ExaWizards and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 50% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -82% | 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 | 60% | 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 | |
| Presight AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Benevolent AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Pointerra | XXX | XXX | XXX | XXX | XXX | XXX |
| Beamtree | XXX | XXX | XXX | XXX | XXX | XXX |
| Unith | 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.
ExaWizards acquired XXX companies to date.
Last acquisition by ExaWizards was XXXXXXXX, XXXXX XXXXX XXXXXX . ExaWizards 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 ExaWizards founded? | ExaWizards was founded in 2016. |
| Where is ExaWizards headquartered? | ExaWizards is headquartered in Japan. |
| Is ExaWizards publicy listed? | Yes, ExaWizards is a public company listed on TKS. |
| What is the stock symbol of ExaWizards? | ExaWizards trades under 4259 ticker. |
| When did ExaWizards go public? | ExaWizards went public in 2021. |
| Who are competitors of ExaWizards? | Similar companies to ExaWizards include e.g. Presight AI, Benevolent AI, Pointerra, Beamtree. |
| What is the current market cap of ExaWizards? | ExaWizards's current market cap is $157M |
| What is the current revenue of ExaWizards? | ExaWizards's last 12-month revenue is $67.7M. |
| What is the current EV/Revenue multiple of ExaWizards? | Current revenue multiple of ExaWizards is 2.3x. |
| What is the current revenue growth of ExaWizards? | ExaWizards revenue growth between 2023 and 2024 was 50%. |
| Is ExaWizards profitable? | Yes, ExaWizards 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.
