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 $233M
LTM EBITDA $33.0M
$713M
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 (LTM) of $233M and a last 12-month EBITDA of $33.0M.
In the most recent fiscal year, Medley Inc. achieved revenue of $201M and an EBITDA of $39.9M.
Medley Inc. expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Medley Inc. valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $233M | XXX | $201M | XXX | XXX | XXX |
| Gross Profit | $149M | XXX | $130M | XXX | XXX | XXX |
| Gross Margin | 64% | XXX | 65% | XXX | XXX | XXX |
| EBITDA | $33.0M | XXX | $39.9M | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | 20% | XXX | XXX | XXX |
| EBIT | $19.2M | XXX | $16.0M | XXX | XXX | XXX |
| EBIT Margin | 8% | XXX | 8% | XXX | XXX | XXX |
| Net Profit | $20.2M | XXX | $19.2M | XXX | XXX | XXX |
| Net Margin | 9% | XXX | 10% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Medley Inc.'s stock price is JPY 3035 (or $21).
Medley Inc. has current market cap of JPY 98.1B (or $673M), and EV of JPY 104B (or $713M).
See Medley Inc. trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $713M | $673M | XXX | XXX | XXX | XXX | $0.62 |
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 TrialAs of May 30, 2025, Medley Inc. has market cap of $673M and EV of $713M.
Medley Inc.'s trades at 3.5x EV/Revenue multiple, and 17.9x EV/EBITDA.
Equity research analysts estimate Medley Inc.'s 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Medley Inc. has a P/E ratio of 33.4x.
See valuation multiples for Medley Inc. and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $673M | XXX | $673M | XXX | XXX | XXX |
| EV (current) | $713M | XXX | $713M | XXX | XXX | XXX |
| EV/Revenue | 3.1x | XXX | 3.5x | XXX | XXX | XXX |
| EV/EBITDA | 21.6x | XXX | 17.9x | XXX | XXX | XXX |
| EV/EBIT | 37.1x | XXX | 44.6x | XXX | XXX | XXX |
| EV/Gross Profit | 4.8x | XXX | n/a | XXX | XXX | XXX |
| P/E | 33.4x | XXX | 35.1x | XXX | XXX | XXX |
| EV/FCF | -22.5x | XXX | 48.1x | 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.
Start Free TrialMedley Inc.'s last 12 month revenue growth is 32%
Medley Inc.'s revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Medley Inc.'s rule of 40 is 54% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Medley Inc.'s rule of X is 95% (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 Medley Inc. and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 32% | XXX | 32% | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | 20% | XXX | XXX | XXX |
| EBITDA Growth | 40% | XXX | 14% | XXX | XXX | XXX |
| Rule of 40 | 54% | XXX | 52% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 95% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | n/a | 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 | 57% | 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.
Start Free Trial| 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 $673M |
| What is the current revenue of Medley Inc.? | Medley Inc.'s last 12 months revenue is $233M. |
| What is the current revenue growth of Medley Inc.? | Medley Inc. revenue growth (NTM/LTM) is 32%. |
| What is the current EV/Revenue multiple of Medley Inc.? | Current revenue multiple of Medley Inc. is 3.1x. |
| Is Medley Inc. profitable? | Yes, Medley Inc. is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Medley Inc.? | Medley Inc.'s last 12 months EBITDA is $33.0M. |
| What is Medley Inc.'s EBITDA margin? | Medley Inc.'s last 12 months EBITDA margin is 14%. |
| What is the current EV/EBITDA multiple of Medley Inc.? | Current EBITDA multiple of Medley Inc. is 21.6x. |
| What is the current FCF of Medley Inc.? | Medley Inc.'s last 12 months FCF is -$31.7M. |
| What is Medley Inc.'s FCF margin? | Medley Inc.'s last 12 months FCF margin is -14%. |
| What is the current EV/FCF multiple of Medley Inc.? | Current FCF multiple of Medley Inc. is -22.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
