🚀 VC round data is live in beta, check it out!
NEXTAGE Valuation Multiples
Discover revenue and EBITDA valuation multiples for NEXTAGE and similar public comparables like BIC Camera, Currys, Eco-Shop Marketing, PAL Group Holdings and more.
NEXTAGE Overview
About NEXTAGE
NEXTAGE Co Ltd is principally engaged in the dealing of used cars. It is primarily involved in operation, maintenance, insurance agency and automobile dealing of retails used domestic cars as well as sells imported cars and SUV/vans. In addition, the company operates an automobile maintenance business.
Founded
1998
HQ
Employees
2.2K
Website
Sectors
Financials (LTM)
EV
$2B
NEXTAGE Financials
NEXTAGE reported last 12-month revenue of $4B and EBITDA of $188M.
In the same LTM period, NEXTAGE generated $730M in gross profit, $188M in EBITDA, and $92M in net income.
Revenue (LTM)
NEXTAGE P&L
In the most recent fiscal year, NEXTAGE reported revenue of $4B and EBITDA of $167M.
NEXTAGE expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $4B | XXX | $4B | XXX | XXX | XXX |
| Gross Profit | $730M | XXX | $705M | XXX | XXX | XXX |
| Gross Margin | 17% | XXX | 17% | XXX | XXX | XXX |
| EBITDA | $188M | XXX | $167M | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | 4% | XXX | XXX | XXX |
| EBIT Margin | 3% | XXX | 3% | XXX | XXX | XXX |
| Net Profit | $92M | XXX | $82M | XXX | XXX | XXX |
| Net Margin | 2% | XXX | 2% | XXX | XXX | XXX |
| Net Debt | — | — | $493M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
NEXTAGE Stock Performance
NEXTAGE has current market cap of $2B, and enterprise value of $2B.
Market Cap Evolution
NEXTAGE's stock price is $23.00.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2B | $2B | 5.1% | XXX | XXX | XXX | $1.05 |
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 TrialNEXTAGE Valuation Multiples
NEXTAGE trades at 0.5x EV/Revenue multiple, and 12.4x EV/EBITDA.
EV / Revenue (LTM)
NEXTAGE Financial Valuation Multiples
As of April 21, 2026, NEXTAGE has market cap of $2B and EV of $2B.
Equity research analysts estimate NEXTAGE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
NEXTAGE has a P/E ratio of 19.6x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $2B | XXX | $2B | XXX | XXX | XXX |
| EV (current) | $2B | XXX | $2B | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 12.4x | XXX | 13.9x | XXX | XXX | XXX |
| EV/EBIT | 16.7x | XXX | 18.6x | XXX | XXX | XXX |
| EV/Gross Profit | 3.2x | XXX | 3.3x | XXX | XXX | XXX |
| P/E | 19.6x | XXX | 22.0x | XXX | XXX | XXX |
| EV/FCF | 83.5x | XXX | 145.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified NEXTAGE 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.
NEXTAGE Margins & Growth Rates
NEXTAGE's revenue in the last 12 month grew by 10%.
NEXTAGE's revenue per employee in the last FY averaged $1.9M, while opex per employee averaged $0.3M for the same period.
NEXTAGE's rule of 40 is 18% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
NEXTAGE's rule of X is 37% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
NEXTAGE Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 10% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Margin | 4% | XXX | 4% | XXX | XXX | XXX |
| EBITDA Growth | 24% | XXX | 31% | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 18% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 37% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $1.9M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.3M | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 14% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
NEXTAGE Public Comps
See public comps and valuation multiples for other Specialty Stores comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| NEXTAGE | XXX | XXX | XXX | XXX | XXX | XXX |
| BIC Camera | XXX | XXX | XXX | XXX | XXX | XXX |
| Currys | XXX | XXX | XXX | XXX | XXX | XXX |
| Eco-Shop Marketing | XXX | XXX | XXX | XXX | XXX | XXX |
| PAL Group Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Green Thumb Industries | 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.
NEXTAGE M&A Activity
NEXTAGE acquired XXX companies to date.
Last acquisition by NEXTAGE was on XXXXXXXX, XXXXX. NEXTAGE acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by NEXTAGE
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialNEXTAGE Investment Activity
NEXTAGE invested in XXX companies to date.
NEXTAGE made its latest investment on XXXXXXXX, XXXXX. NEXTAGE invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by NEXTAGE
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
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 TrialAbout NEXTAGE
| When was NEXTAGE founded? | NEXTAGE was founded in 1998. |
| Where is NEXTAGE headquartered? | NEXTAGE is headquartered in Japan. |
| How many employees does NEXTAGE have? | As of today, NEXTAGE has over 2K employees. |
| Is NEXTAGE publicly listed? | Yes, NEXTAGE is a public company listed on Tokyo Stock Exchange. |
| What is the stock symbol of NEXTAGE? | NEXTAGE trades under 3186 ticker. |
| When did NEXTAGE go public? | NEXTAGE went public in 2013. |
| Who are competitors of NEXTAGE? | NEXTAGE main competitors are BIC Camera, Currys, Eco-Shop Marketing, PAL Group Holdings. |
| What is the current market cap of NEXTAGE? | NEXTAGE's current market cap is $2B. |
| What is the current revenue of NEXTAGE? | NEXTAGE's last 12 months revenue is $4B. |
| What is the current revenue growth of NEXTAGE? | NEXTAGE revenue growth (NTM/LTM) is 10%. |
| What is the current EV/Revenue multiple of NEXTAGE? | Current revenue multiple of NEXTAGE is 0.5x. |
| Is NEXTAGE profitable? | Yes, NEXTAGE is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of NEXTAGE? | NEXTAGE's last 12 months EBITDA is $188M. |
| What is NEXTAGE's EBITDA margin? | NEXTAGE's last 12 months EBITDA margin is 4%. |
| What is the current EV/EBITDA multiple of NEXTAGE? | Current EBITDA multiple of NEXTAGE is 12.4x. |
| What is the current FCF of NEXTAGE? | NEXTAGE's last 12 months FCF is $28M. |
| What is NEXTAGE's FCF margin? | NEXTAGE's last 12 months FCF margin is 1%. |
| What is the current EV/FCF multiple of NEXTAGE? | Current FCF multiple of NEXTAGE is 83.5x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.