I

Issuer Direct Corp
AMEX:ISDR

Watchlist Manager
Issuer Direct Corp
AMEX:ISDR
Watchlist
Price: 9.65 USD 2.12% Market Closed
Market Cap: 37m USD

Relative Value

The Relative Value of one ISDR stock under the Base Case scenario is 14.18 USD. Compared to the current market price of 9.65 USD, Issuer Direct Corp is Undervalued by 32%.

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.

ISDR Relative Value
Base Case
14.18 USD
Undervaluation 32%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
62
Median 3Y
1.8
Median 5Y
3.3
Industry
2.5
Forward
1.3
vs History
vs Industry
Median 3Y
30.4
Median 5Y
35.6
Industry
23.1
Forward
13.3
vs History
84
vs Industry
42
Median 3Y
18.3
Median 5Y
18.7
Industry
17.4
vs History
vs Industry
Median 3Y
20
Median 5Y
20.8
Industry
21.6
vs History
84
vs Industry
72
Median 3Y
1.6
Median 5Y
2.4
Industry
3
vs History
79
vs Industry
51
Median 3Y
2.2
Median 5Y
2.9
Industry
2.5
Forward
1.7
vs History
79
vs Industry
64
Median 3Y
2.9
Median 5Y
4
Industry
5
vs History
52
vs Industry
28
Median 3Y
14.6
Median 5Y
14.8
Industry
12.7
Forward
9.5
vs History
4
vs Industry
3
Median 3Y
35.1
Median 5Y
27.1
Industry
16.4
Forward
54
vs History
58
vs Industry
32
Median 3Y
16.9
Median 5Y
16.6
Industry
15.9
vs History
34
vs Industry
25
Median 3Y
21.1
Median 5Y
20.5
Industry
19.1
vs History
84
vs Industry
70
Median 3Y
1.2
Median 5Y
1.9
Industry
2.5

Multiples Across Competitors

ISDR Competitors Multiples
Issuer Direct Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Issuer Direct Corp
AMEX:ISDR
37m USD 1.3 -27.9 14.6 148.7
DE
SAP SE
XETRA:SAP
306.9B EUR 8.7 53.5 28.9 33.1
US
Palantir Technologies Inc
NYSE:PLTR
333.4B USD 107 583.9 753.3 808.6
US
Salesforce Inc
NYSE:CRM
255.7B USD 6.6 41.2 21.7 31.2
US
Intuit Inc
NASDAQ:INTU
208.6B USD 11.5 60.3 38 44.6
US
NCR Corp
LSE:0K45
174.4B USD 50.7 189.2 545.1 3 888.3
US
Adobe Inc
NASDAQ:ADBE
158.6B USD 7 23.1 18.2 20
US
Applovin Corp
NASDAQ:APP
114.9B USD 22.4 60 42 49.4
US
Microstrategy Inc
NASDAQ:MSTR
112B USD 243.6 -20.9 -3 488.6 -1 806.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.1B USD 18.1 81.6 51.6 58.9
US
Synopsys Inc
NASDAQ:SNPS
87.5B USD 14.1 40.6 53.2 64.1
P/E Multiple
Earnings Growth PEG
US
I
Issuer Direct Corp
AMEX:ISDR
Average P/E: 125.9
Negative Multiple: -27.9
N/A N/A
DE
SAP SE
XETRA:SAP
53.5
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
583.9
73%
8
US
Salesforce Inc
NYSE:CRM
41.2
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.3
36%
1.7
US
N
NCR Corp
LSE:0K45
189.2
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.1
27%
0.9
US
Applovin Corp
NASDAQ:APP
60
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -20.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.6
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
40.6
11%
3.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I
Issuer Direct Corp
AMEX:ISDR
Average EV/EBITDA: 156.7
14.6
N/A N/A
DE
SAP SE
XETRA:SAP
28.9
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
753.3
109%
6.9
US
Salesforce Inc
NYSE:CRM
21.7
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38
28%
1.4
US
N
NCR Corp
LSE:0K45
545.1
12%
45.4
US
Adobe Inc
NASDAQ:ADBE
18.2
17%
1.1
US
Applovin Corp
NASDAQ:APP
42
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 488.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.6
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
53.2
34%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
I
Issuer Direct Corp
AMEX:ISDR
Average EV/EBIT: 514.7
148.7
N/A N/A
DE
SAP SE
XETRA:SAP
33.1
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
808.6
110%
7.4
US
Salesforce Inc
NYSE:CRM
31.2
33%
0.9
US
Intuit Inc
NASDAQ:INTU
44.6
37%
1.2
US
N
NCR Corp
LSE:0K45
3 888.3
90%
43.2
US
Adobe Inc
NASDAQ:ADBE
20
20%
1
US
Applovin Corp
NASDAQ:APP
49.4
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 806.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.9
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
64.1
39%
1.6