Switch theme
Sign up to access all valuation multiples
MEDLEY Inc is engaged in providing medical information service for patients, and nursing care, a nursing care information service for citizens resolving issues in the field of medical healthcare. It provides its services through two platforms, Recruitment Platform Business which provides human resource recruitment systems in the medical and healthcare field and related businesses; and Medical Platform Business that is a telemedicine system for both patients and medical institutions.
2009
n/a
LTM Revenue $216M
LTM EBITDA $30.8M
$680M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Medley Inc. has a last 12-month revenue of $216M and a last 12-month EBITDA of $30.8M.
In the most recent fiscal year, Medley Inc. achieved revenue of $195M and an EBITDA of $38.6M.
Medley Inc. expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Medley Inc. valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $136M | $195M | XXX | XXX | XXX |
| Gross Profit | $64.6M | $90.3M | XXX | XXX | XXX |
| Gross Margin | 47% | 46% | XXX | XXX | XXX |
| EBITDA | $29.7M | $38.6M | XXX | XXX | XXX |
| EBITDA Margin | 22% | 20% | XXX | XXX | XXX |
| Net Profit | $6.8M | $17.1M | XXX | XXX | XXX |
| Net Margin | 5% | 9% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Medley Inc.'s stock price is JPY 3275 (or $22).
Medley Inc. has current market cap of JPY 106B (or $705M), and EV of JPY 102B (or $680M).
See Medley Inc. trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $680M | $705M | XXX | XXX | XXX | XXX | $0.59 |
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, Medley Inc. has market cap of $705M and EV of $680M.
Medley Inc.'s trades at 3.1x LTM EV/Revenue multiple, and 22.1x LTM EBITDA.
Analysts estimate Medley Inc.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Medley Inc. and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $680M | XXX | XXX | XXX |
| EV/Revenue | 3.5x | XXX | XXX | XXX |
| EV/EBITDA | 17.6x | XXX | XXX | XXX |
| P/E | 37.9x | XXX | XXX | XXX |
| P/E/Growth | 1.3x | XXX | XXX | XXX |
| EV/FCF | 47.4x | 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 UpMedley Inc.'s NTM/LTM revenue growth is 34%
Medley Inc.'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, Medley Inc.'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 Medley Inc.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Medley Inc. and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 43% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 20% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 30% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 54% | 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 | 57% | 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 | |
| Benevolent AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Alcidion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| CurveBeam AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Doctor Care Anywhere | XXX | XXX | XXX | XXX | XXX | XXX |
| Echo IQ | 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.
Medley Inc. acquired XXX companies to date.
Last acquisition by Medley Inc. was XXXXXXXX, XXXXX XXXXX XXXXXX . Medley Inc. 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 Medley Inc. founded? | Medley Inc. was founded in 2009. |
| Where is Medley Inc. headquartered? | Medley Inc. is headquartered in Japan. |
| Who is the CEO of Medley Inc.? | Medley Inc.'s CEO is Mr. Kohei Takiguchi. |
| Is Medley Inc. publicy listed? | Yes, Medley Inc. is a public company listed on TKS. |
| What is the stock symbol of Medley Inc.? | Medley Inc. trades under 4480 ticker. |
| When did Medley Inc. go public? | Medley Inc. went public in 2019. |
| Who are competitors of Medley Inc.? | Similar companies to Medley Inc. include e.g. Benevolent AI, Alcidion Group, CurveBeam AI, Doctor Care Anywhere. |
| What is the current market cap of Medley Inc.? | Medley Inc.'s current market cap is $705M |
| What is the current revenue of Medley Inc.? | Medley Inc.'s last 12-month revenue is $216M. |
| What is the current EBITDA of Medley Inc.? | Medley Inc.'s last 12-month EBITDA is $30.8M. |
| What is the current EV/Revenue multiple of Medley Inc.? | Current revenue multiple of Medley Inc. is 3.1x. |
| What is the current EV/EBITDA multiple of Medley Inc.? | Current EBITDA multiple of Medley Inc. is 22.1x. |
| What is the current revenue growth of Medley Inc.? | Medley Inc. revenue growth between 2023 and 2024 was 43%. |
| Is Medley Inc. profitable? | Yes, Medley Inc. 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.
