Adisyn Ltd
ASX:AI1

Watchlist Manager
Adisyn Ltd Logo
Adisyn Ltd
ASX:AI1
Watchlist
Price: 0.055 AUD -3.51% Market Closed
Market Cap: AU$45.9m

Multiples-Based Value

The Multiples-Based Value for Adisyn Ltd (AI1) under the Base Case is 0.017 AUD. Compared with the current market price of 0.055 AUD, the stock appears Overvalued by 69%.

Multiples-Based 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 Multiples-Based Value
Base Case
0.017 AUD
Overvaluation 69%
Multiples-Based Value
Price AU$0.055
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
45.9m AUD 22.9 -4 -4.5 -4.5
CA
Shopify Inc
NASDAQ:SHOP
152.6B USD 13.4 125.6 98.6 100.7
US
Cloudflare Inc
NYSE:NET
76.1B USD 35.1 -744.2 -6 012.8 -367.9
US
Snowflake Inc.
NYSE:SNOW
51.3B USD 11 -38.5 -44.8 -37.4
US
Snowflake Inc
XETRA:5Q5
44.3B EUR 10.9 -38.3 -44.5 -37.1
ID
DCI Indonesia Tbk PT
IDX:DCII
481.1T IDR 189.4 480.5 382 382
US
Verisign Inc
NASDAQ:VRSN
25.2B USD 15.2 30.6 22.7 23.4
US
MongoDB Inc
NASDAQ:MDB
20.5B USD 8.3 -287.4 -163.5 -132.1
US
Twilio Inc
NYSE:TWLO
20.2B USD 4 596.4 50.5 107
US
Akamai Technologies Inc
NASDAQ:AKAM
16.5B USD 3.9 36.7 14.7 31.2
US
Okta Inc
NASDAQ:OKTA
14.1B USD 4.8 59.9 46.3 75.3
P/S Multiple
Revenue Growth P/S to Growth
AU
Adisyn Ltd
ASX:AI1
Average P/S: 29
22.9
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
13.4
26%
0.5
US
Cloudflare Inc
NYSE:NET
35.1
28%
1.3
US
Snowflake Inc.
NYSE:SNOW
11
25%
0.4
US
Snowflake Inc
XETRA:5Q5
10.9
25%
0.4
ID
DCI Indonesia Tbk PT
IDX:DCII
189.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
15.2
7%
2.2
US
MongoDB Inc
NASDAQ:MDB
8.3
19%
0.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.9
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.8
10%
0.5
P/E Multiple
Earnings Growth PEG
AU
Adisyn Ltd
ASX:AI1
Average P/E: 221.6
Negative Multiple: -4
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
125.6
52%
2.4
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -744.2 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -38.5 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -38.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
480.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
30.6
9%
3.4
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -287.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
596.4
222%
2.7
US
Akamai Technologies Inc
NASDAQ:AKAM
36.7
41%
0.9
US
Okta Inc
NASDAQ:OKTA
59.9
53%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Adisyn Ltd
ASX:AI1
Average EV/EBITDA: 102.5
Negative Multiple: -4.5
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
98.6
55%
1.8
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -6 012.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -44.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
382
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.7
8%
2.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -163.5 N/A N/A
US
Twilio Inc
NYSE:TWLO
50.5
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.7
20%
0.7
US
Okta Inc
NASDAQ:OKTA
46.3
68%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Adisyn Ltd
ASX:AI1
Average EV/EBIT: 119.9
Negative Multiple: -4.5
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
100.7
51%
2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -367.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -37.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -37.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
382
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
23.4
7%
3.3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -132.1 N/A N/A
US
Twilio Inc
NYSE:TWLO
107
100%
1.1
US
Akamai Technologies Inc
NASDAQ:AKAM
31.2
32%
1
US
Okta Inc
NASDAQ:OKTA
75.3
88%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett