Aucyber Ltd
ASX:CYB

Watchlist Manager
Aucyber Ltd Logo
Aucyber Ltd
ASX:CYB
Watchlist
Price: 0.058 AUD Market Closed
Market Cap: AU$12.1m

Multiples-Based Value

The Multiples-Based Value of one CYB stock under the Base Case scenario is 0.252 AUD. Compared to the current market price of 0.058 AUD, Aucyber Ltd is Undervalued by 77%.

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.

CYB Multiples-Based Value
Base Case
0.252 AUD
Undervaluation 77%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CYB Competitors Multiples
Aucyber 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
Aucyber Ltd
ASX:CYB
12.1m AUD 0.6 -0.6 -1.6 -1.6
CA
Shopify Inc
NASDAQ:SHOP
145.8B USD 12.8 120 94.1 96
US
Cloudflare Inc
NYSE:NET
71.4B USD 33 -698.6 -5 633.3 -344.7
US
Snowflake Inc
XETRA:5Q5
48.1B EUR 12.1 -42.7 -49.7 -41.4
US
Snowflake Inc.
NYSE:SNOW
52.3B USD 11.1 -39.2 -45.4 -37.9
ID
DCI Indonesia Tbk PT
IDX:DCII
477.4T IDR 188 476.8 379.1 379.1
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 13.7 27.6 20.6 21.1
US
MongoDB Inc
NASDAQ:MDB
19B USD 7.7 -266.4 -150.1 -121.2
US
Twilio Inc
NYSE:TWLO
18.3B USD 3.6 539.9 45.3 96
US
Akamai Technologies Inc
NASDAQ:AKAM
16.6B USD 4 36.9 14.7 31.4
US
Okta Inc
NASDAQ:OKTA
13B USD 4.4 55.3 41.9 68.2
P/S Multiple
Revenue Growth P/S to Growth
AU
Aucyber Ltd
ASX:CYB
Average P/S: 26.5
0.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
12.8
26%
0.5
US
Cloudflare Inc
NYSE:NET
33
28%
1.2
US
Snowflake Inc
XETRA:5Q5
12.1
25%
0.5
US
Snowflake Inc.
NYSE:SNOW
11.1
25%
0.4
ID
DCI Indonesia Tbk PT
IDX:DCII
188
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.7
6%
2.3
US
MongoDB Inc
NASDAQ:MDB
7.7
19%
0.4
US
Twilio Inc
NYSE:TWLO
3.6
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
4
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.4
10%
0.4
P/E Multiple
Earnings Growth PEG
AU
Aucyber Ltd
ASX:CYB
Average P/E: 209.4
Negative Multiple: -0.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
120
52%
2.3
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -698.6 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -42.7 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -39.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
476.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.6
9%
3.1
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -266.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
539.9
222%
2.4
US
Akamai Technologies Inc
NASDAQ:AKAM
36.9
41%
0.9
US
Okta Inc
NASDAQ:OKTA
55.3
53%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Aucyber Ltd
ASX:CYB
Average EV/EBITDA: 99.3
Negative Multiple: -1.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
94.1
55%
1.7
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 633.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -49.7 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
379.1
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.6
8%
2.6
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -150.1 N/A N/A
US
Twilio Inc
NYSE:TWLO
45.3
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.7
20%
0.7
US
Okta Inc
NASDAQ:OKTA
41.9
68%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Aucyber Ltd
ASX:CYB
Average EV/EBIT: 115.3
Negative Multiple: -1.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
96
51%
1.9
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -344.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -41.4 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -37.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
379.1
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.1
7%
3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -121.2 N/A N/A
US
Twilio Inc
NYSE:TWLO
96
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
31.4
32%
1
US
Okta Inc
NASDAQ:OKTA
68.2
88%
0.8
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