Relative Value

The Relative Value of one AI1 stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.053 AUD, Adisyn Ltd is hidden .

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.

AI1 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

AI1 Competitors Multiples
Adisyn Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Adisyn Ltd
ASX:AI1
38.4m AUD 11 -4 -5.2 -5.2
CA
Shopify Inc
NASDAQ:SHOP
145.4B USD 13.6 81.7 103.3 105.8
US
Cloudflare Inc
NYSE:NET
57.1B USD 28.2 -550.7 -3 544.2 -289.5
US
Snowflake Inc
XETRA:5Q5
47.9B EUR 12.9 -41.9 -47 -39.8
US
Snowflake Inc.
NYSE:SNOW
53.6B USD 12.3 -39.8 -44.6 -37.8
ID
DCI Indonesia Tbk PT
IDX:DCII
522.7T IDR 198.5 446 371.8 371.8
US
MongoDB Inc
NASDAQ:MDB
26.9B USD 11.4 -371.4 -180.7 -154.3
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 13.9 27.9 21 21.7
US
Twilio Inc
NYSE:TWLO
16.7B USD 3.4 245.3 48.9 137.1
US
Okta Inc
NASDAQ:OKTA
14.5B USD 5.1 74.2 55.1 98.4
US
Akamai Technologies Inc
NASDAQ:AKAM
13.2B USD 3.2 26 12.1 25.4
P/S Multiple
Revenue Growth P/S to Growth
AU
Adisyn Ltd
ASX:AI1
Average P/S: 28.5
11
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
13.6
26%
0.5
US
Cloudflare Inc
NYSE:NET
28.2
28%
1
US
Snowflake Inc
XETRA:5Q5
12.9
26%
0.5
US
Snowflake Inc.
NYSE:SNOW
12.3
26%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
198.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
11.4
20%
0.6
US
Verisign Inc
NASDAQ:VRSN
13.9
6%
2.3
US
Twilio Inc
NYSE:TWLO
3.4
10%
0.3
US
Okta Inc
NASDAQ:OKTA
5.1
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.2
6%
0.5
P/E Multiple
Earnings Growth PEG
AU
Adisyn Ltd
ASX:AI1
Average P/E: 150.2
Negative Multiple: -4
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
81.7
16%
5.1
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -550.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -41.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -39.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
446
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -371.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.9
7%
4
US
Twilio Inc
NYSE:TWLO
245.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
74.2
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
26
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Adisyn Ltd
ASX:AI1
Average EV/EBITDA: 102
Negative Multiple: -5.2
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
103.3
47%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 544.2 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -47 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
371.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -180.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21
8%
2.6
US
Twilio Inc
NYSE:TWLO
48.9
104%
0.5
US
Okta Inc
NASDAQ:OKTA
55.1
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.1
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Adisyn Ltd
ASX:AI1
Average EV/EBIT: 126.7
Negative Multiple: -5.2
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
105.8
47%
2.3
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -289.5 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -39.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -37.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
371.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -154.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.7
6%
3.6
US
Twilio Inc
NYSE:TWLO
137.1
N/A N/A
US
Okta Inc
NASDAQ:OKTA
98.4
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
25.4
26%
1