Motork PLC
AEX:MTRK

Watchlist Manager
Motork PLC Logo
Motork PLC
AEX:MTRK
Watchlist
Price: 6.65 EUR 1.99% Market Closed
Market Cap: 246.1m EUR

Relative Value

The Relative Value of one MTRK stock under the Base Case scenario is 4.69 EUR. Compared to the current market price of 6.65 EUR, Motork PLC is Overvalued by 29%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MTRK Relative Value
Base Case
4.69 EUR
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
27
vs Industry
22
Median 3Y
5.8
Median 5Y
5.8
Industry
2.3
Forward
4.2
vs History
vs Industry
Median 3Y
-32.7
Median 5Y
-32.7
Industry
22.3
Forward
-21.1
vs History
vs Industry
Median 3Y
-57.1
Median 5Y
-57.1
Industry
16.8
vs History
vs Industry
Median 3Y
-19.9
Median 5Y
-19.9
Industry
21.1
vs History
40
vs Industry
28
Median 3Y
4.1
Median 5Y
4.1
Industry
2.8
vs History
13
vs Industry
20
Median 3Y
6
Median 5Y
6
Industry
2.3
Forward
4.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.7
vs History
vs Industry
Median 3Y
-64.7
Median 5Y
-64.7
Industry
12.2
Forward
-41.5
vs History
vs Industry
Median 3Y
-20.3
Median 5Y
-20.3
Industry
16
Forward
-35.6
vs History
vs Industry
Median 3Y
-59
Median 5Y
-59
Industry
15.2
vs History
vs Industry
Median 3Y
-18.4
Median 5Y
-18.4
Industry
18.4
vs History
54
vs Industry
37
Median 3Y
2.8
Median 5Y
2.8
Industry
2.3

Multiples Across Competitors

MTRK Competitors Multiples
Motork PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Motork PLC
AEX:MTRK
246.1m EUR 6.1 -19.1 -22.5 -22.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
310.7B EUR 8.8 54.2 29.3 33.5
US
Palantir Technologies Inc
NYSE:PLTR
283.1B USD 98.8 612.4 812.4 895.1
US
Salesforce Inc
NYSE:CRM
263.3B USD 6.9 42.5 23.1 33.6
US
Intuit Inc
NASDAQ:INTU
176.6B USD 10.3 58.2 37 44.4
US
Adobe Inc
NASDAQ:ADBE
167.7B USD 7.6 24.8 18.5 20.5
US
NCR Corp
LSE:0K45
116.8B USD 41.3 123.8 346.6 2 857.2
US
Applovin Corp
NASDAQ:APP
104.6B USD 22.2 66.3 46.2 57.3
US
Microstrategy Inc
NASDAQ:MSTR
97B USD 209.1 -83.1 -2 298 -1 649.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.9B USD 17.3 78.2 49.7 56.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Motork PLC
AEX:MTRK
Average P/S: 21 303.6
6.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
98.8
32%
3.1
US
Salesforce Inc
NYSE:CRM
6.9
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.3
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
41.3
-8%
N/A
US
Applovin Corp
NASDAQ:APP
22.2
20%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
209.1
3%
69.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.3
13%
1.3
P/E Multiple
Earnings Growth PEG
UK
Motork PLC
AEX:MTRK
Average P/E: 132.6
Negative Multiple: -19.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54.2
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
612.4
68%
9
US
Salesforce Inc
NYSE:CRM
42.5
32%
1.3
US
Intuit Inc
NASDAQ:INTU
58.2
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24.8
26%
1
US
N
NCR Corp
LSE:0K45
123.8
-51%
N/A
US
Applovin Corp
NASDAQ:APP
66.3
39%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -83.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.2
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Motork PLC
AEX:MTRK
Average EV/EBITDA: 170.4
Negative Multiple: -22.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.3
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
812.4
105%
7.7
US
Salesforce Inc
NYSE:CRM
23.1
21%
1.1
US
Intuit Inc
NASDAQ:INTU
37
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.5
17%
1.1
US
N
NCR Corp
LSE:0K45
346.6
11%
31.5
US
Applovin Corp
NASDAQ:APP
46.2
38%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 298 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.7
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Motork PLC
AEX:MTRK
Average EV/EBIT: 499.8
Negative Multiple: -22.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.5
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
895.1
108%
8.3
US
Salesforce Inc
NYSE:CRM
33.6
33%
1
US
Intuit Inc
NASDAQ:INTU
44.4
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.5
20%
1
US
N
NCR Corp
LSE:0K45
2 857.2
84%
34
US
Applovin Corp
NASDAQ:APP
57.3
40%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 649.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.7
27%
2.1