Switch theme
Sign up to access all valuation multiples
User Local Inc is engaged in the research and development of big data analysis system, web marketing support tool, offering media analysis tool, and managing artificial intelligence chat bot.
2005
62
LTM Revenue $26.8M
Last FY EBITDA $12.0M
$153M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
User Local has a last 12-month revenue (LTM) of $26.8M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, User Local achieved revenue of $26.8M and an EBITDA of $12.0M.
User Local expects next 12-month revenue of XXX and NTM EBITDA of XXX
See User Local valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $26.8M | XXX | $26.8M | XXX | XXX | XXX |
| Gross Profit | $26.8M | XXX | $24.5M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 91% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $12.0M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 45% | XXX | XXX | XXX |
| EBIT | $11.9M | XXX | $11.9M | XXX | XXX | XXX |
| EBIT Margin | 44% | XXX | 44% | XXX | XXX | XXX |
| Net Profit | $8.1M | XXX | $8.1M | XXX | XXX | XXX |
| Net Margin | 30% | XXX | 30% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, User Local's stock price is JPY 1884 (or $13).
User Local has current market cap of JPY 30.2B (or $207M), and EV of JPY 22.3B (or $153M).
See User Local trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $153M | $207M | XXX | XXX | XXX | XXX | $0.51 |
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, User Local has market cap of $207M and EV of $153M.
User Local's trades at 6.2x EV/Revenue multiple, and 14.2x EV/EBITDA.
Equity research analysts estimate User Local's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
User Local has a P/E ratio of 25.5x.
See valuation multiples for User Local and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $207M | XXX | $207M | XXX | XXX | XXX |
| EV (current) | $153M | XXX | $153M | XXX | XXX | XXX |
| EV/Revenue | 5.7x | XXX | 6.2x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 14.2x | XXX | XXX | XXX |
| EV/EBIT | 12.9x | XXX | 14.4x | XXX | XXX | XXX |
| EV/Gross Profit | 5.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 25.5x | XXX | 28.2x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 15.9x | 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 TrialUser Local's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.2M for the same period.
User Local's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
User Local'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 User Local and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | 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 | 47% | 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 | |
| Presight AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Wolters Kluwer | XXX | XXX | XXX | XXX | XXX | XXX |
| Pointerra | XXX | XXX | XXX | XXX | XXX | XXX |
| Appen | XXX | XXX | XXX | XXX | XXX | XXX |
| Infomedia | 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.
User Local acquired XXX companies to date.
Last acquisition by User Local was XXXXXXXX, XXXXX XXXXX XXXXXX . User Local 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 User Local founded? | User Local was founded in 2005. |
| Where is User Local headquartered? | User Local is headquartered in Japan. |
| How many employees does User Local have? | As of today, User Local has 62 employees. |
| Is User Local publicy listed? | Yes, User Local is a public company listed on TKS. |
| What is the stock symbol of User Local? | User Local trades under 3984 ticker. |
| When did User Local go public? | User Local went public in 2017. |
| Who are competitors of User Local? | Similar companies to User Local include e.g. Presight AI, Wolters Kluwer, Pointerra, Appen. |
| What is the current market cap of User Local? | User Local's current market cap is $207M |
| What is the current revenue of User Local? | User Local's last 12 months revenue is $26.8M. |
| What is the current EV/Revenue multiple of User Local? | Current revenue multiple of User Local is 5.7x. |
| Is User Local profitable? | Yes, User Local 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.
