Switch theme
Sign up to access all valuation multiples
Vrain Solution Inc is engaged in providing AI solutions for the manufacturing industry. It provides AI visual inspection, AI vibration inspection, AI abnormal sound inspection, production planning optimization and Safety management.
2020
n/a
LTM Revenue $9.3M
LTM EBITDA n/a
$151M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Vrain Solution has a last 12-month revenue of $9.3M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Vrain Solution achieved revenue of $9.3M and an EBITDA of $3.4M.
Vrain Solution expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Vrain Solution valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $2.3M | $4.1M | $9.3M | $9.3M | XXX |
| Gross Profit | $2.0M | $3.6M | $7.5M | XXX | XXX |
| Gross Margin | 89% | 89% | 80% | XXX | XXX |
| EBITDA | $0.1M | $0.5M | $3.4M | n/a | XXX |
| EBITDA Margin | 6% | 12% | 37% | 0% | XXX |
| Net Profit | $0.1M | $0.3M | $2.2M | XXX | XXX |
| Net Margin | 3% | 8% | 23% | XXX | XXX |
| Net Debt | $0.1M | $0.7M | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, Vrain Solution's stock price is JPY 2323 (or $15).
Vrain Solution has current market cap of JPY 23.5B (or $155M), and EV of JPY 22.9B (or $151M).
See Vrain Solution trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $151M | $155M | XXX | XXX | XXX | XXX | $0.22 |
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 February 21, 2025, Vrain Solution has market cap of $155M and EV of $151M.
Vrain Solution's trades at 16.2x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Vrain Solution's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Vrain Solution and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $151M | 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 UpVrain Solution's NTM/LTM revenue growth is -100%
Vrain Solution's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Vrain Solution'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 Vrain Solution's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Vrain Solution and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 129% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 570% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | 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 | 44% | 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 |
| Benevolent AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Pointerra | XXX | XXX | XXX | XXX | XXX | XXX |
| Beamtree | XXX | XXX | XXX | XXX | XXX | XXX |
| Railtown AI | 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.
Vrain Solution acquired XXX companies to date.
Last acquisition by Vrain Solution was XXXXXXXX, XXXXX XXXXX XXXXXX . Vrain Solution 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 Vrain Solution founded? | Vrain Solution was founded in 2020. |
| Where is Vrain Solution headquartered? | Vrain Solution is headquartered in Japan. |
| Is Vrain Solution publicy listed? | Yes, Vrain Solution is a public company listed on TKS. |
| What is the stock symbol of Vrain Solution? | Vrain Solution trades under 135A ticker. |
| When did Vrain Solution go public? | Vrain Solution went public in 2024. |
| Who are competitors of Vrain Solution? | Similar companies to Vrain Solution include e.g. Presight AI, Benevolent AI, Pointerra, Beamtree. |
| What is the current market cap of Vrain Solution? | Vrain Solution's current market cap is $155M |
| What is the current revenue of Vrain Solution? | Vrain Solution's last 12-month revenue is $9.3M. |
| What is the current EV/Revenue multiple of Vrain Solution? | Current revenue multiple of Vrain Solution is 16.2x. |
| What is the current revenue growth of Vrain Solution? | Vrain Solution revenue growth between 2023 and 2024 was 129%. |
| Is Vrain Solution profitable? | Yes, Vrain Solution 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.
