Brainchip Holdings Ltd
ASX:BRN

Watchlist Manager
Brainchip Holdings Ltd Logo
Brainchip Holdings Ltd
ASX:BRN
Watchlist
Price: 0.16 AUD Market Closed
Market Cap: 357.7m AUD

Relative Value

The Relative Value of one BRN stock under the Base Case scenario is 0.03 AUD. Compared to the current market price of 0.16 AUD, Brainchip Holdings Ltd is Overvalued by 81%.

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.

BRN Relative Value
Base Case
0.03 AUD
Overvaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
0
Median 3Y
653.9
Median 5Y
737.9
Industry
2.4
Forward
78.6
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-18.7
Industry
22.3
Forward
-1.2
vs History
vs Industry
Median 3Y
-19.2
Median 5Y
-33.6
Industry
16
vs History
vs Industry
Median 3Y
-18.7
Median 5Y
-32.9
Industry
20.6
vs History
85
vs Industry
8
Median 3Y
17.9
Median 5Y
22.9
Industry
2.9
vs History
87
vs Industry
0
Median 3Y
605.4
Median 5Y
726.7
Industry
2.4
Forward
73.9
vs History
25
vs Industry
0
Median 3Y
1 933.9
Median 5Y
1 018
Industry
4.9
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-21.6
Industry
12.2
vs History
vs Industry
Median 3Y
-11.3
Median 5Y
-21.6
Industry
15.8
vs History
vs Industry
Median 3Y
-18.5
Median 5Y
-32
Industry
14.6
vs History
vs Industry
Median 3Y
-18.4
Median 5Y
-31.9
Industry
17.1
vs History
88
vs Industry
0
Median 3Y
64.7
Median 5Y
139.8
Industry
2.4

Multiples Across Competitors

BRN Competitors Multiples
Brainchip Holdings 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
Brainchip Holdings Ltd
ASX:BRN
324.1m AUD 163 -9.6 -9 -9
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
458.8B USD 117.7 418.8 516.5 532.4
DE
SAP SE
XETRA:SAP
243.6B EUR 6.7 34.4 21.1 23.9
US
Salesforce Inc
NYSE:CRM
244.8B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
244.2B USD 44.2 86.3 68.4 74.4
US
Intuit Inc
NASDAQ:INTU
187B USD 9.6 45.4 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
151B USD 6.4 21.2 15.8 17.4
US
NCR Corp
LSE:0K45
137.3B USD 51.8 -2 250.6 390.1 1 141.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.8B USD 16.5 80.9 45.9 52
P/S Multiple
Revenue Growth P/S to Growth
AU
Brainchip Holdings Ltd
ASX:BRN
Average P/S: 21 428.6
163
162%
1
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
117.7
46%
2.6
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.2
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.4
9%
0.7
US
N
NCR Corp
LSE:0K45
51.8
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
14%
1.2
P/E Multiple
Earnings Growth PEG
AU
Brainchip Holdings Ltd
ASX:BRN
Average P/E: 1 604.9
Negative Multiple: -9.6
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
418.8
94%
4.5
DE
SAP SE
XETRA:SAP
34.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
31%
1.1
US
Applovin Corp
NASDAQ:APP
86.3
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.2
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 250.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
35%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brainchip Holdings Ltd
ASX:BRN
Average EV/EBITDA: 990.1
Negative Multiple: -9
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
516.5
137%
3.8
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.4
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.8
16%
1
US
N
NCR Corp
LSE:0K45
390.1
16%
24.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brainchip Holdings Ltd
ASX:BRN
Average EV/EBIT: 1 330
Negative Multiple: -9
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
532.4
141%
3.8
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.2
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.4
19%
0.9
US
N
NCR Corp
LSE:0K45
1 141.4
70%
16.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
52
30%
1.7