Prophecy International Holdings Ltd
ASX:PRO

Watchlist Manager
Prophecy International Holdings Ltd Logo
Prophecy International Holdings Ltd
ASX:PRO
Watchlist
Price: 0.16 AUD
Market Cap: 11.8m AUD

Relative Value

The Relative Value of one PRO stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.16 AUD, Prophecy International Holdings 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.

PRO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
56
Median 3Y
2.1
Median 5Y
2.5
Industry
2.4
vs History
vs Industry
Median 3Y
-14.2
Median 5Y
-15.2
Industry
22.5
vs History
vs Industry
1
Median 3Y
-5.3
Median 5Y
17.4
Industry
16.2
vs History
vs Industry
0
Median 3Y
-28.1
Median 5Y
-23.9
Industry
20.8
vs History
7
vs Industry
19
Median 3Y
5.2
Median 5Y
4.6
Industry
3
vs History
96
vs Industry
59
Median 3Y
1.6
Median 5Y
2.1
Industry
2.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-10
Industry
12.3
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-10
Industry
15.8
vs History
vs Industry
1
Median 3Y
-4.5
Median 5Y
13.1
Industry
14.8
vs History
vs Industry
0
Median 3Y
-3.9
Median 5Y
13.5
Industry
17.4
vs History
96
vs Industry
35
Median 3Y
2.6
Median 5Y
2.7
Industry
2.4

Multiples Across Competitors

PRO Competitors Multiples
Prophecy International Holdings 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
Prophecy International Holdings Ltd
ASX:PRO
11.8m AUD 0.5 -1.8 -1.1 -1.1
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.7 20 25.9
US
Oracle Corp
NYSE:ORCL
513.6B USD 8.4 33.3 22.5 30.8
US
ServiceNow Inc
NYSE:NOW
166.4B USD 13.1 96.1 66.7 92.6
US
Palo Alto Networks Inc
NASDAQ:PANW
128B USD 13.4 114.6 76.7 97.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
119.9B USD 26.3 -381.8 -2 087.2 -365.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
59.7B USD 9.1 31.9 26.3 28.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.9B USD 13 -899.8 13 338.3 -263.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.8B USD 17.5 -100.5 -2 078.5 -163.4
P/E Multiple
Earnings Growth PEG
AU
Prophecy International Holdings Ltd
ASX:PRO
Average P/E: 157.4
Negative Multiple: -1.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.7
18%
1.9
US
Oracle Corp
NYSE:ORCL
33.3
37%
0.9
US
ServiceNow Inc
NYSE:NOW
96.1
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
114.6
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -381.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.9
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -899.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Prophecy International Holdings Ltd
ASX:PRO
Average EV/EBITDA: 1 730.2
Negative Multiple: -1.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20
20%
1
US
Oracle Corp
NYSE:ORCL
22.5
41%
0.5
US
ServiceNow Inc
NYSE:NOW
66.7
53%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
76.7
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 087.2
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.3
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 338.3
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 078.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Prophecy International Holdings Ltd
ASX:PRO
Average EV/EBIT: 98.5
Negative Multiple: -1.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.9
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.8
37%
0.8
US
ServiceNow Inc
NYSE:NOW
92.6
65%
1.4
US
Palo Alto Networks Inc
NASDAQ:PANW
97.9
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -365.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.2
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -263.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -163.4 N/A N/A