Switch theme
Sign up to access all valuation multiples
Rebase Inc is engaged in the development and operation of the online marketplace instabase, a platform for matching open rooms to users who can rent them either on an hourly or daily basis, as well as other related businesses.
2014
n/a
LTM Revenue $13.7M
Last FY EBITDA $2.5M
$37.8M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Rebase has a last 12-month revenue (LTM) of $13.7M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Rebase achieved revenue of $10.2M and an EBITDA of $2.5M.
Rebase expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Rebase valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $13.7M | XXX | $10.2M | XXX | XXX | XXX |
| Gross Profit | $13.2M | XXX | $9.8M | XXX | XXX | XXX |
| Gross Margin | 96% | XXX | 96% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $2.5M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 25% | XXX | XXX | XXX |
| EBIT | $3.3M | XXX | $2.3M | XXX | XXX | XXX |
| EBIT Margin | 24% | XXX | 22% | XXX | XXX | XXX |
| Net Profit | $2.5M | XXX | $1.6M | XXX | XXX | XXX |
| Net Margin | 18% | XXX | 15% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Rebase's stock price is JPY 1363 (or $9).
Rebase has current market cap of JPY 6.3B (or $43.3M), and EV of JPY 5.5B (or $37.8M).
See Rebase trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $37.8M | $43.3M | XXX | XXX | XXX | XXX | $0.53 |
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, Rebase has market cap of $43.3M and EV of $37.8M.
Rebase's trades at 3.9x EV/Revenue multiple, and 15.9x EV/EBITDA.
Equity research analysts estimate Rebase's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Rebase has a P/E ratio of 17.6x.
See valuation multiples for Rebase and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $43.3M | XXX | $43.3M | XXX | XXX | XXX |
| EV (current) | $37.8M | XXX | $37.8M | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | 3.9x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 15.9x | XXX | XXX | XXX |
| EV/EBIT | 11.3x | XXX | 17.5x | XXX | XXX | XXX |
| EV/Gross Profit | 2.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 17.6x | XXX | 29.8x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 18.8x | 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 TrialRebase's last 12 month revenue growth is 21%
Rebase's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Rebase's rule of 40 is 45% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Rebase's rule of X is unknown (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 Rebase and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 21% | XXX | 38% | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 25% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 45% | XXX | 45% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | 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 | 18% | 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 | 74% | 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 | |
| Prosus | XXX | XXX | XXX | XXX | XXX | XXX |
| Just Eat Takeaway.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Marti Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Airtasker | XXX | XXX | XXX | XXX | XXX | XXX |
| Articore Group | 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.
Rebase acquired XXX companies to date.
Last acquisition by Rebase was XXXXXXXX, XXXXX XXXXX XXXXXX . Rebase 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 Rebase founded? | Rebase was founded in 2014. |
| Where is Rebase headquartered? | Rebase is headquartered in Japan. |
| Is Rebase publicy listed? | Yes, Rebase is a public company listed on TKS. |
| What is the stock symbol of Rebase? | Rebase trades under 5138 ticker. |
| When did Rebase go public? | Rebase went public in 2022. |
| Who are competitors of Rebase? | Similar companies to Rebase include e.g. Prosus, Just Eat Takeaway.com, Marti Technologies, Airtasker. |
| What is the current market cap of Rebase? | Rebase's current market cap is $43.3M |
| What is the current revenue of Rebase? | Rebase's last 12 months revenue is $13.7M. |
| What is the current revenue growth of Rebase? | Rebase revenue growth (NTM/LTM) is 21%. |
| What is the current EV/Revenue multiple of Rebase? | Current revenue multiple of Rebase is 2.8x. |
| Is Rebase profitable? | Yes, Rebase 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.
