Dubber Corp Ltd
ASX:DUB

Watchlist Manager
Dubber Corp Ltd Logo
Dubber Corp Ltd
ASX:DUB
Watchlist
Price: 0.017 AUD -5.56% Market Closed
Market Cap: 44.6m AUD

Relative Value

The Relative Value of one DUB stock under the Base Case scenario is 0.044 AUD. Compared to the current market price of 0.017 AUD, Dubber Corp Ltd is Undervalued by 61%.

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.

DUB Relative Value
Base Case
0.044 AUD
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
45
Median 3Y
3.7
Median 5Y
11
Industry
2.4
Forward
0.5
vs History
vs Industry
Median 3Y
-2
Median 5Y
-3.4
Industry
22.5
Forward
-0.6
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-5.1
Industry
17
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-5.2
Industry
21.4
vs History
88
vs Industry
38
Median 3Y
2.8
Median 5Y
4.5
Industry
2.9
vs History
95
vs Industry
47
Median 3Y
2.8
Median 5Y
7.2
Industry
2.4
Forward
0.4
vs History
85
vs Industry
57
Median 3Y
3.6
Median 5Y
11.6
Industry
4.9
vs History
vs Industry
61
Median 3Y
-1.9
Median 5Y
-3.1
Industry
12.6
Forward
-14.9
vs History
vs Industry
55
Median 3Y
-1.9
Median 5Y
-3.1
Industry
16.3
Forward
-3.7
vs History
vs Industry
61
Median 3Y
-2.7
Median 5Y
-4.8
Industry
15.4
vs History
vs Industry
51
Median 3Y
-2.7
Median 5Y
-4.2
Industry
18.7
vs History
93
vs Industry
45
Median 3Y
2.4
Median 5Y
4.2
Industry
2.4

Multiples Across Competitors

DUB Competitors Multiples
Dubber Corp Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Dubber Corp Ltd
ASX:DUB
44.2m AUD 1.1 -1.4 -1.2 -1.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
316.1B EUR 9 55.1 29.8 34.1
US
Palantir Technologies Inc
NYSE:PLTR
281.2B USD 90.3 492.8 633.5 680
US
Salesforce Inc
NYSE:CRM
256.3B USD 6.6 41.3 21.8 31.3
US
Intuit Inc
NASDAQ:INTU
213.9B USD 11.8 61.7 39 45.8
US
Adobe Inc
NASDAQ:ADBE
180.6B USD 8.2 26.7 20.2 22.4
US
NCR Corp
LSE:0K45
148.1B USD 43 160.6 463 3 302.9
US
Applovin Corp
NASDAQ:APP
140.1B USD 27.3 73 51.1 60
US
Microstrategy Inc
NASDAQ:MSTR
98.2B USD 213.7 -18.4 -3 087.9 -1 598.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9B USD 16.6 74.8 47.4 54
P/S Multiple
Revenue Growth P/S to Growth
AU
Dubber Corp Ltd
ASX:DUB
Average P/S: 21 303.5
1.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
9
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
90.3
34%
2.7
US
Salesforce Inc
NYSE:CRM
6.6
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.8
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
43
-8%
N/A
US
Applovin Corp
NASDAQ:APP
27.3
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
213.7
3%
71.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
13%
1.3
P/E Multiple
Earnings Growth PEG
AU
Dubber Corp Ltd
ASX:DUB
Average P/E: 123.3
Negative Multiple: -1.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
55.1
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
492.8
73%
6.8
US
Salesforce Inc
NYSE:CRM
41.3
32%
1.3
US
Intuit Inc
NASDAQ:INTU
61.7
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.7
26%
1
US
N
NCR Corp
LSE:0K45
160.6
-47%
N/A
US
Applovin Corp
NASDAQ:APP
73
44%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.8
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Dubber Corp Ltd
ASX:DUB
Average EV/EBITDA: 163.2
Negative Multiple: -1.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.8
19%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
633.5
109%
5.8
US
Salesforce Inc
NYSE:CRM
21.8
23%
0.9
US
Intuit Inc
NASDAQ:INTU
39
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.2
17%
1.2
US
N
NCR Corp
LSE:0K45
463
12%
38.6
US
Applovin Corp
NASDAQ:APP
51.1
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 087.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.4
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Dubber Corp Ltd
ASX:DUB
Average EV/EBIT: 528.8
Negative Multiple: -1.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.1
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
680
110%
6.2
US
Salesforce Inc
NYSE:CRM
31.3
32%
1
US
Intuit Inc
NASDAQ:INTU
45.8
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.4
20%
1.1
US
N
NCR Corp
LSE:0K45
3 302.9
90%
36.7
US
Applovin Corp
NASDAQ:APP
60
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 598.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
54
28%
1.9