Dxn Ltd
ASX:DXN

Watchlist Manager
Dxn Ltd Logo
Dxn Ltd
ASX:DXN
Watchlist
Price: 0.04 AUD 2.56% Market Closed
Market Cap: 12.5m AUD

Relative Value

DXN doesn't have a meaningful market cap.

The Relative Value of one DXN stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.04 AUD, Dxn Ltd is hidden .

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.

DXN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
83
Median 3Y
0.7
Median 5Y
1
Industry
2.4
Forward
0.6
vs History
vs Industry
Median 3Y
-3
Median 5Y
-5.3
Industry
22.3
Forward
-19
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-20.8
Industry
16.1
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-5.2
Industry
20.7
vs History
44
vs Industry
56
Median 3Y
1
Median 5Y
2.3
Industry
2.9
vs History
73
vs Industry
82
Median 3Y
1.1
Median 5Y
1.6
Industry
2.4
Forward
0.7
vs History
58
vs Industry
82
Median 3Y
2.5
Median 5Y
3.1
Industry
4.9
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-15.1
Industry
12.2
Forward
18.4
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-15.1
Industry
15.9
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-22.2
Industry
14.7
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-20.2
Industry
17.3
vs History
50
vs Industry
72
Median 3Y
1
Median 5Y
1.6
Industry
2.4

Multiples Across Competitors

DXN Competitors Multiples
Dxn 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
Dxn Ltd
ASX:DXN
11.9m AUD 0.7 -5.2 -15.1 -15.1
CA
Shopify Inc
NYSE:SHOP
219.2B USD 20.5 123.1 158 161.9
US
Snowflake Inc.
NYSE:SNOW
80.2B USD 18.3 -59.4 -67 -56.8
US
Snowflake Inc
XETRA:5Q5
66.3B EUR 18.2 -59.1 -64.8 -54.9
US
Cloudflare Inc
NYSE:NET
69.3B USD 34.4 -672 -4 353.7 -355.7
US
MongoDB Inc
NASDAQ:MDB
35.1B USD 15.2 -495.6 -246.8 -210.7
ID
DCI Indonesia Tbk PT
IDX:DCII
534T IDR 202.8 455.7 379.9 379.9
US
Verisign Inc
NASDAQ:VRSN
22.9B USD 14.1 28.2 21.2 21.9
US
Twilio Inc
NYSE:TWLO
21.2B USD 4.3 315.3 64.2 180
US
GoDaddy Inc
NYSE:GDDY
16.2B USD 3.3 19.6 15.8 17.6
US
Okta Inc
NASDAQ:OKTA
16B USD 5.6 82.1 62.2 111.1
P/S Multiple
Revenue Growth P/S to Growth
AU
Dxn Ltd
ASX:DXN
Average P/S: 30.7
0.7
26%
0
CA
Shopify Inc
NYSE:SHOP
20.5
26%
0.8
US
Snowflake Inc.
NYSE:SNOW
18.3
26%
0.7
US
Snowflake Inc
XETRA:5Q5
18.2
26%
0.7
US
Cloudflare Inc
NYSE:NET
34.4
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
15.2
20%
0.8
ID
DCI Indonesia Tbk PT
IDX:DCII
202.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.1
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.3
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.3
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.6
11%
0.5
P/E Multiple
Earnings Growth PEG
AU
Dxn Ltd
ASX:DXN
Average P/E: 170.7
Negative Multiple: -5.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
123.1
15%
8.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -59.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -59.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -672 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -495.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
455.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.2
7%
4
US
Twilio Inc
NYSE:TWLO
315.3
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
19.6
11%
1.8
US
Okta Inc
NASDAQ:OKTA
82.1
198%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Dxn Ltd
ASX:DXN
Average EV/EBITDA: 116.9
Negative Multiple: -15.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
158
47%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -67 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -64.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 353.7 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -246.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
379.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.2
8%
2.7
US
Twilio Inc
NYSE:TWLO
64.2
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
15.8
22%
0.7
US
Okta Inc
NASDAQ:OKTA
62.2
246%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Dxn Ltd
ASX:DXN
Average EV/EBIT: 145.4
Negative Multiple: -15.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
161.9
47%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -54.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -355.7 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -210.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
379.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.9
6%
3.6
US
Twilio Inc
NYSE:TWLO
180
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
17.6
20%
0.9
US
Okta Inc
NASDAQ:OKTA
111.1
N/A N/A