Switch theme
Sign up to access all valuation multiples
Waqoo Inc is engaged in planning and developing its own brand-name goods like cosmetics, and selling them on the company's website and others, by using digital marketing strategies.
2005
n/a
LTM Revenue $12.9M
LTM EBITDA n/a
$18.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Waqoo has a last 12-month revenue of $12.9M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Waqoo achieved revenue of $12.9M and an EBITDA of $1.1M.
Waqoo expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Waqoo valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $11.5M | $12.9M | XXX | XXX | XXX |
| Gross Profit | $12.8M | $8.7M | XXX | XXX | XXX |
| Gross Margin | 112% | 67% | XXX | XXX | XXX |
| EBITDA | $0.3M | $1.1M | XXX | XXX | XXX |
| EBITDA Margin | 3% | 9% | XXX | XXX | XXX |
| Net Profit | -$0.4M | $0.2M | XXX | XXX | XXX |
| Net Margin | -3% | 1% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Waqoo's stock price is JPY 963 (or $6).
Waqoo has current market cap of JPY 3.5B (or $23.2M), and EV of JPY 2.8B (or $18.4M).
See Waqoo trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $18.4M | $23.2M | XXX | XXX | XXX | XXX | $-0.03 |
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, Waqoo has market cap of $23.2M and EV of $18.4M.
Waqoo's trades at 1.4x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Waqoo's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Waqoo and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $18.4M | 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 UpWaqoo's NTM/LTM revenue growth is -100%
Waqoo'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, Waqoo'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 Waqoo's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Waqoo and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 13% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 286% | 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 | 77% | 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 | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Adore Beauty | XXX | XXX | XXX | XXX | XXX | XXX |
| Kogan.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Temple & Webster | XXX | XXX | XXX | XXX | XXX | XXX |
| BIKE24 | 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.
Waqoo acquired XXX companies to date.
Last acquisition by Waqoo was XXXXXXXX, XXXXX XXXXX XXXXXX . Waqoo 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 Waqoo founded? | Waqoo was founded in 2005. |
| Where is Waqoo headquartered? | Waqoo is headquartered in Japan. |
| Is Waqoo publicy listed? | Yes, Waqoo is a public company listed on TKS. |
| What is the stock symbol of Waqoo? | Waqoo trades under 4937 ticker. |
| When did Waqoo go public? | Waqoo went public in 2021. |
| Who are competitors of Waqoo? | Similar companies to Waqoo include e.g. Brillia Inc, Adore Beauty, Kogan.com, Temple & Webster. |
| What is the current market cap of Waqoo? | Waqoo's current market cap is $23.2M |
| What is the current revenue of Waqoo? | Waqoo's last 12-month revenue is $12.9M. |
| What is the current EV/Revenue multiple of Waqoo? | Current revenue multiple of Waqoo is 1.4x. |
| What is the current revenue growth of Waqoo? | Waqoo revenue growth between 2023 and 2024 was 13%. |
| Is Waqoo profitable? | Yes, Waqoo 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.
