Adacel Technologies Ltd
ASX:ADA

Watchlist Manager
Adacel Technologies Ltd Logo
Adacel Technologies Ltd
ASX:ADA
Watchlist
Price: 0.475 AUD Market Closed
Market Cap: 36.3m AUD

Relative Value

The Relative Value of one ADA stock under the Base Case scenario is 1.237 AUD. Compared to the current market price of 0.475 AUD, Adacel Technologies Ltd is Undervalued by 62%.

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.

ADA Relative Value
Base Case
1.237 AUD
Undervaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
77
Median 3Y
1
Median 5Y
1.2
Industry
2.5
Forward
0.6
vs History
vs Industry
33
Median 3Y
-5.3
Median 5Y
9.8
Industry
23.1
Forward
16.2
vs History
vs Industry
31
Median 3Y
9.5
Median 5Y
7.7
Industry
17.4
vs History
vs Industry
42
Median 3Y
-11.6
Median 5Y
7.1
Industry
21.7
vs History
9
vs Industry
27
Median 3Y
3.6
Median 5Y
3.7
Industry
3
vs History
77
vs Industry
65
Median 3Y
1.1
Median 5Y
1.4
Industry
2.5
Forward
0.8
vs History
65
vs Industry
78
Median 3Y
1.3
Median 5Y
1.6
Industry
5.1
vs History
vs Industry
17
Median 3Y
-27.8
Median 5Y
9.7
Industry
12.7
Forward
6.9
vs History
vs Industry
20
Median 3Y
-27.8
Median 5Y
9.7
Industry
16.4
Forward
11.6
vs History
vs Industry
23
Median 3Y
10
Median 5Y
7.7
Industry
15.9
vs History
vs Industry
5
Median 3Y
-8.1
Median 5Y
6.8
Industry
19
vs History
66
vs Industry
53
Median 3Y
1.7
Median 5Y
1.9
Industry
2.5

Multiples Across Competitors

ADA Competitors Multiples
Adacel Technologies Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Adacel Technologies Ltd
ASX:ADA
36.2m AUD 0.7 -5.4 -35.9 -35.9
US
Palantir Technologies Inc
NYSE:PLTR
362.7B USD 116.4 635.5 820.6 880.8
DE
SAP SE
XETRA:SAP
290.3B EUR 8.3 50.6 27.3 31.3
US
Salesforce Inc
NYSE:CRM
255.9B USD 6.6 41.3 21.7 31.2
US
Intuit Inc
NASDAQ:INTU
216.7B USD 11.9 62.5 39.5 46.3
US
NCR Corp
LSE:0K45
191.1B USD 55.5 207.3 597.1 4 259.2
US
Adobe Inc
NASDAQ:ADBE
158.5B USD 7 23.1 18.1 20
US
Applovin Corp
NASDAQ:APP
121.8B USD 23.7 63.5 44.5 52.3
US
Microstrategy Inc
NASDAQ:MSTR
109.8B USD 239 -20.6 -3 425.4 -1 773.5
US
Synopsys Inc
NASDAQ:SNPS
94.9B USD 15.2 43.9 57.8 69.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.7B USD 18.2 82.1 52 59.3
P/E Multiple
Earnings Growth PEG
AU
Adacel Technologies Ltd
ASX:ADA
Average P/E: 134.4
Negative Multiple: -5.4
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
635.5
73%
8.7
DE
SAP SE
XETRA:SAP
50.6
50%
1
US
Salesforce Inc
NYSE:CRM
41.3
31%
1.3
US
Intuit Inc
NASDAQ:INTU
62.5
37%
1.7
US
N
NCR Corp
LSE:0K45
207.3
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.1
27%
0.9
US
Applovin Corp
NASDAQ:APP
63.5
45%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -20.6 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
43.9
11%
4
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.1
33%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Adacel Technologies Ltd
ASX:ADA
Average EV/EBITDA: 186.5
Negative Multiple: -35.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
820.6
109%
7.5
DE
SAP SE
XETRA:SAP
27.3
19%
1.4
US
Salesforce Inc
NYSE:CRM
21.7
24%
0.9
US
Intuit Inc
NASDAQ:INTU
39.5
28%
1.4
US
N
NCR Corp
LSE:0K45
597.1
12%
49.8
US
Adobe Inc
NASDAQ:ADBE
18.1
17%
1.1
US
Applovin Corp
NASDAQ:APP
44.5
42%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 425.4 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
57.8
34%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
52
27%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Adacel Technologies Ltd
ASX:ADA
Average EV/EBIT: 605.6
Negative Multiple: -35.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
880.8
110%
8
DE
SAP SE
XETRA:SAP
31.3
21%
1.5
US
Salesforce Inc
NYSE:CRM
31.2
33%
0.9
US
Intuit Inc
NASDAQ:INTU
46.3
37%
1.3
US
N
NCR Corp
LSE:0K45
4 259.2
90%
47.3
US
Adobe Inc
NASDAQ:ADBE
20
20%
1
US
Applovin Corp
NASDAQ:APP
52.3
45%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 773.5 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
69.7
39%
1.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
59.3
28%
2.1