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 $26.0M
LTM EBITDA n/a
$118M
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 of $26.0M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, User Local achieved revenue of $26.0M and an EBITDA of $11.7M.
User Local expects next 12-month revenue of XXX and NTM EBITDA of XXX
See User Local valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $21.9M | $26.0M | XXX | XXX | XXX |
| Gross Profit | $16.5M | $20.3M | XXX | XXX | XXX |
| Gross Margin | 75% | 78% | XXX | XXX | XXX |
| EBITDA | $9.3M | $11.7M | XXX | XXX | XXX |
| EBITDA Margin | 42% | 45% | XXX | XXX | XXX |
| Net Profit | $4.8M | $6.3M | XXX | XXX | XXX |
| Net Margin | 22% | 24% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, User Local's stock price is JPY 1601 (or $11).
User Local has current market cap of JPY 25.6B (or $170M), and EV of JPY 17.8B (or $118M).
See User Local trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $118M | $170M | XXX | XXX | XXX | XXX | $0.49 |
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, User Local has market cap of $170M and EV of $118M.
User Local's trades at 4.6x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate User Local's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for User Local and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $118M | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | 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 UpUser Local's NTM/LTM revenue growth is -100%
User Local's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, User Local'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 User Local's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for User Local and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 19% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 26% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | 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 | 47% | 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 | |
| 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.
Sign Up| 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 $170M |
| What is the current revenue of User Local? | User Local's last 12-month revenue is $26.0M. |
| What is the current EV/Revenue multiple of User Local? | Current revenue multiple of User Local is 4.6x. |
| What is the current revenue growth of User Local? | User Local revenue growth between 2023 and 2024 was 19%. |
| 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.
