Praemium Ltd
ASX:PPS

Watchlist Manager
Praemium Ltd Logo
Praemium Ltd
ASX:PPS
Watchlist
Price: 0.762 AUD -0.39% Market Closed
Market Cap: 364.6m AUD

Relative Value

The Relative Value of one PPS stock under the Base Case scenario is 1.176 AUD. Compared to the current market price of 0.762 AUD, Praemium Ltd is Undervalued by 35%.

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.

PPS Relative Value
Base Case
1.176 AUD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
34
Median 3Y
3.7
Median 5Y
4.7
Industry
2.4
Forward
3.2
vs History
47
vs Industry
20
Median 3Y
23.2
Median 5Y
24.5
Industry
22.5
Forward
18.2
vs History
69
vs Industry
27
Median 3Y
18
Median 5Y
22.4
Industry
16.2
vs History
41
vs Industry
15
Median 3Y
34.5
Median 5Y
28.9
Industry
20.8
vs History
55
vs Industry
38
Median 3Y
3.1
Median 5Y
3.4
Industry
3
vs History
74
vs Industry
36
Median 3Y
3.3
Median 5Y
4.1
Industry
2.4
Forward
2.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
77
vs Industry
25
Median 3Y
18.3
Median 5Y
23.6
Industry
12.3
Forward
10
vs History
77
vs Industry
27
Median 3Y
18.3
Median 5Y
23.6
Industry
15.8
Forward
14.5
vs History
69
vs Industry
29
Median 3Y
16.1
Median 5Y
20
Industry
14.8
vs History
49
vs Industry
14
Median 3Y
32.2
Median 5Y
32.2
Industry
17.4
vs History
50
vs Industry
30
Median 3Y
3.7
Median 5Y
3.9
Industry
2.4

Multiples Across Competitors

PPS Competitors Multiples
Praemium 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
Praemium Ltd
ASX:PPS
364m AUD 3.5 26.8 17 17
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
445.4B USD 114.3 406.6 501.2 516.6
DE
SAP SE
XETRA:SAP
241.1B EUR 6.6 34 20.9 23.7
US
Salesforce Inc
NYSE:CRM
240.1B USD 6 33.2 19.3 26.7
US
Applovin Corp
NASDAQ:APP
229.3B USD 41.5 81 64.2 69.9
US
Intuit Inc
NASDAQ:INTU
186.4B USD 9.6 45.3 31.3 36.2
US
Adobe Inc
NASDAQ:ADBE
147.6B USD 6.2 20.7 15.5 17
US
NCR Corp
LSE:0K45
131.8B USD 49.7 -2 160.3 374.6 1 095.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.1B USD 16.7 82.1 46.6 52.7
US
Synopsys Inc
NASDAQ:SNPS
85.9B USD 13.4 43 68.3 88.4
P/S Multiple
Revenue Growth P/S to Growth
AU
Praemium Ltd
ASX:PPS
Average P/S: 21 288.9
3.5
10%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
114.3
46%
2.5
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.5
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
9%
0.7
US
N
NCR Corp
LSE:0K45
49.7
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.7
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.4
21%
0.6
P/E Multiple
Earnings Growth PEG
AU
Praemium Ltd
ASX:PPS
Average P/E: 85.9
26.8
22%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
406.6
94%
4.3
DE
SAP SE
XETRA:SAP
34
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
81
61%
1.3
US
Intuit Inc
NASDAQ:INTU
45.3
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.7
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 160.3
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.1
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
43
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Praemium Ltd
ASX:PPS
Average EV/EBITDA: 115.9
17
31%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
501.2
137%
3.7
DE
SAP SE
XETRA:SAP
20.9
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.3
24%
0.8
US
Applovin Corp
NASDAQ:APP
64.2
52%
1.2
US
Intuit Inc
NASDAQ:INTU
31.3
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
374.6
16%
23.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.6
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
68.3
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Praemium Ltd
ASX:PPS
Average EV/EBIT: 194.4
17
17%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
516.6
141%
3.7
DE
SAP SE
XETRA:SAP
23.7
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.9
57%
1.2
US
Intuit Inc
NASDAQ:INTU
36.2
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17
19%
0.9
US
N
NCR Corp
LSE:0K45
1 095.8
70%
15.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.7
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
88.4
49%
1.8