First Time Loading...

Dropsuite Ltd
ASX:DSE

Watchlist Manager
Dropsuite Ltd Logo
Dropsuite Ltd
ASX:DSE
Watchlist
Price: 0.27 AUD Market Closed
Updated: Apr 30, 2024

Relative Value

The Relative Value of one DSE stock under the Base Case scenario is 0.33 AUD. Compared to the current market price of 0.27 AUD, Dropsuite Ltd is Undervalued by 19%.

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.

DSE Relative Value
Base Case
0.33 AUD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
20
Median 3Y
8.7
Median 5Y
7.1
Industry
2.3
Forward
4.6
vs History
19
vs Industry
5
Median 3Y
85.6
Median 5Y
-7.5
Industry
24.3
Forward
66.2
vs History
28
vs Industry
2
Median 3Y
193.3
Median 5Y
-9.8
Industry
17.2
vs History
28
vs Industry
3
Median 3Y
211
Median 5Y
-8.3
Industry
22
vs History
50
vs Industry
14
Median 3Y
7
Median 5Y
7.4
Industry
2.7
vs History
73
vs Industry
22
Median 3Y
7.5
Median 5Y
6.5
Industry
2.3
Forward
4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.8
vs History
30
vs Industry
4
Median 3Y
92.5
Median 5Y
-5.8
Industry
13.3
Forward
60
vs History
30
vs Industry
6
Median 3Y
92.5
Median 5Y
-5.8
Industry
16.8
Forward
47
vs History
28
vs Industry
3
Median 3Y
169.2
Median 5Y
-8.4
Industry
15.7
vs History
28
vs Industry
3
Median 3Y
184.8
Median 5Y
-7.1
Industry
18.5
vs History
66
vs Industry
2
Median 3Y
89.9
Median 5Y
47.8
Industry
2.4

Multiples Across Competitors

DSE Competitors Multiples
Dropsuite 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
Dropsuite Ltd
ASX:DSE
186.3m AUD 5.9 117.6 90.6 90.6
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
267.7B USD 7.7 64.7 26.3 43.7
US
Adobe Inc
NASDAQ:ADBE
214.3B USD 10.7 44.6 26.7 30.1
DE
SAP SE
XETRA:SAP
200.1B EUR 6.4 32.6 24.9 30.1
US
Intuit Inc
NASDAQ:INTU
178.8B USD 11.8 64.5 43.2 52.8
US
Synopsys Inc
NASDAQ:SNPS
83.1B USD 13.6 59 49.2 58.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.8B USD 18.8 73.3 56.7 63.9
US
Workday Inc
NASDAQ:WDAY
65.6B USD 9 47.5 130.8 332.3
CA
Constellation Software Inc
TSX:CSU
76.5B CAD 6.7 99.1 25.9 48.2
EV/EBITDA Multiple
EBITDA Growth
AU
Dropsuite Ltd
ASX:DSE
Average EV/EBITDA: 20 163.8
90.6
231%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.3
95%
US
Adobe Inc
NASDAQ:ADBE
26.7
69%
DE
SAP SE
XETRA:SAP
24.9
64%
US
Intuit Inc
NASDAQ:INTU
43.2
123%
US
Synopsys Inc
NASDAQ:SNPS
49.2
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.7
107%
US
Workday Inc
NASDAQ:WDAY
130.8
650%
CA
Constellation Software Inc
TSX:CSU
25.9
N/A
EV/EBIT Multiple
EBIT Growth
AU
Dropsuite Ltd
ASX:DSE
Average EV/EBIT: 22 200.9
90.6
194%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.7
179%
US
Adobe Inc
NASDAQ:ADBE
30.1
79%
DE
SAP SE
XETRA:SAP
30.1
79%
US
Intuit Inc
NASDAQ:INTU
52.8
166%
US
Synopsys Inc
NASDAQ:SNPS
58.1
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
63.9
123%
US
Workday Inc
NASDAQ:WDAY
332.3
1 554%
CA
Constellation Software Inc
TSX:CSU
48.2
N/A

See Also

Discover More