Intermestic Valuation Multiples

Intermestic is valued at $315M as of October 2026, a 0.7x revenue multiple. In the last 12 months, Intermestic revenue was $508M and Intermestic EBITDA was $46M.

Intermestic Overview

About Intermestic

Intermestic Inc is engaged in the manufacture, sale, and import/export of eyeglasses, sunglasses, lenses, frames, and related accessories.


Founded

1993

HQ

Japan

Employees

3.1K

Website

zoff.com

Financials (LTM)

Revenue: $508M
EBITDA: $46M

EV

$368M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Intermestic Financials

Intermestic reported last 12-month revenue of $508M and EBITDA of $46M.

In the same LTM period, Intermestic generated $362M in gross profit, $46M in EBITDA, and $33M in net income.

Revenue (LTM)


Intermestic P&L

In the most recent fiscal year, Intermestic reported revenue of $317M and EBITDA of $44M.

Intermestic is profitable as of last fiscal year, with gross margin of 77%, EBITDA margin of 14%, and net margin of 8%.

See analyst estimates for Intermestic
LTMLast FY202320242025202620272028
Revenue$508M$317M$250M$282M$317M
Gross Profit$362M$243M$182M$212M$243M
Gross Margin71%77%73%75%77%
EBITDA$46M$44M$26M$36M$44M
EBITDA Margin9%14%10%13%14%
EBIT Margin10%12%9%11%12%
Net Profit$33M$26M$16M$22M$26M
Net Margin7%8%6%8%8%
Net Debt-$56M---

Financial data powered by Morningstar, Inc.

Intermestic Stock Performance

Intermestic has current market cap of $315M, and enterprise value of $368M.

Market Cap Evolution


Intermestic's stock price is $10.28.

Intermestic share price decreased by 4.8% in the last 30 days, and by 27.4% in the last year.

Intermestic has an EPS (earnings per share) of $0.85.

See more trading valuation data for Intermestic
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$368M$315M0.1%-4.8%-16.5%-27.4%$0.85

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Intermestic Valuation Multiples

Intermestic trades at 0.7x EV/Revenue multiple, and 8.0x EV/EBITDA.

See NTM and 2027E valuation multiples for Intermestic

EV / Revenue (LTM)


Intermestic Financial Valuation Multiples

As of October 16, 2026, Intermestic has market cap of $315M and EV of $368M.

Intermestic has a P/E ratio of 9.5x.

LTMLast FY202320242025202620272028
EV/Revenue0.7x1.2x1.5x1.3x1.2x
EV/EBITDA8.0x8.3x14.0x10.4x8.3x
EV/EBIT7.3x9.7x16.7x11.7x9.7x
EV/Gross Profit1.0x1.5x2.0x1.7x1.5x
P/E9.5x12.1x19.6x14.3x12.1x
EV/FCF(2.4x)19.8x48.5x12.0x19.8x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Intermestic Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Intermestic Margins & Growth Rates

Intermestic grew revenue by 75% and net profit by 34% in the last fiscal year.

In the most recent fiscal year, Intermestic reported gross margin of 77%, EBITDA margin of 14%, and net margin of 8%.

See estimated margins and future growth rates for Intermestic

Intermestic Margins

Last FY202420252026202720282029
Gross Margin77%75%77%70%
EBITDA Margin14%13%14%-
EBIT Margin12%11%12%10%
Net Margin8%8%8%6%
FCF Margin6%11%6%-

Intermestic Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth75%12%13%75%
Gross Profit Growth61%16%15%61%
EBITDA Growth-35%25%-
EBIT Growth42%43%20%42%
Net Profit Growth34%37%18%34%
FCF Growth-304%(39%)-

Data powered by FactSet, Inc. and Morningstar, Inc.

Intermestic Operational KPIs

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

Access forward-looking KPIs for Intermestic
LTMLast FY202320242025202620272028
Rule of 4026%----
Bessemer Rule of X52%----
Revenue per Employee-$0.1M---
Opex per Employee-$0.1M---
Opex to Revenue-65%64%64%65%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Intermestic Competitors

Intermestic competitors include Byggmax Group, Envela, Build-A-Bear, Lands' End, Unimot, Designer Brands, Weaver Fintech, Shenzhen Pagoda, Camping World and Saat ve Saat.

Most Intermestic public comparables operate across Specialty Stores.

Last FYEV/RevenueEV/EBITDA
RevenueEBITDALast FYLTM2027ELast FYLTM2027E
Byggmax Group$614M$96M0.8x0.8x5.3x4.9x
Envela$241M$21M1.2x1.1x13.7x11.0x
Build-A-Bear$530M$81M0.8x0.8x5.3x5.8x
Lands' End$1.3B$75M0.3x0.3x4.9x4.7x
Unimot$3.8B$67M0.2x0.2x10.2x6.0x
Designer Brands$2.9B$107M0.5x0.5x14.0x10.3x
Weaver Fintech$330M$61M1.8x-9.5x-
Shenzhen Pagoda$1.2B($20M)0.5x0.4x(28.7x)20.3x

This data is available for Pro users. Sign up to see all Intermestic competitors and their valuation data.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Intermestic

When was Intermestic founded?Intermestic was founded in 1993.
Where is Intermestic headquartered?Intermestic is headquartered in Japan.
How many employees does Intermestic have?As of today, Intermestic has over 3K employees.
Is Intermestic publicly listed?Yes, Intermestic is a public company listed on Tokyo Stock Exchange.
What is the stock symbol of Intermestic?Intermestic trades under 262A ticker.
When did Intermestic go public?Intermestic went public in 2024.
Who are competitors of Intermestic?Intermestic main competitors include Byggmax Group, Envela, Build-A-Bear, Lands' End, Unimot, Designer Brands, Weaver Fintech, Shenzhen Pagoda, Camping World, Saat ve Saat.
What is the current market cap of Intermestic?Intermestic's current market cap is $315M.
What is the current revenue of Intermestic?Intermestic's last 12 months revenue is $508M.
What is the current revenue growth of Intermestic?Intermestic revenue growth (NTM/LTM) is 17%.
What is the current EV/Revenue multiple of Intermestic?Current revenue multiple of Intermestic is 0.7x.
What is the current EBITDA of Intermestic?Intermestic's last 12 months EBITDA is $46M.
What is Intermestic's EBITDA margin?Intermestic's last 12 months EBITDA margin is 9%.
What is the current EV/EBITDA multiple of Intermestic?Current EBITDA multiple of Intermestic is 8.0x.
What is the current FCF of Intermestic?Intermestic's last 12 months FCF is ($155M).
What is Intermestic's FCF margin?Intermestic's last 12 months FCF margin is (30%).
What is the current EV/FCF multiple of Intermestic?Current FCF multiple of Intermestic is (2.4x).
How many companies Intermestic has acquired to date?Intermestic hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies Intermestic has invested to date?Intermestic hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Intermestic

Lists including Intermestic

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial