Qoria Ltd
ASX:QOR

Watchlist Manager
Qoria Ltd Logo
Qoria Ltd
ASX:QOR
Watchlist
Price: 0.537 AUD 2.29%
Market Cap: 724.2m AUD

Relative Value

The Relative Value of one QOR stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.537 AUD, Qoria 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.

QOR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
24
Median 3Y
4.8
Median 5Y
5.8
Industry
2.4
Forward
4.8
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-7.8
Industry
22.5
Forward
-41
vs History
14
vs Industry
16
Median 3Y
-5.6
Median 5Y
-8.7
Industry
16.2
vs History
vs Industry
6
Median 3Y
-7.5
Median 5Y
-9.8
Industry
20.8
vs History
30
vs Industry
35
Median 3Y
3.1
Median 5Y
3.2
Industry
3
vs History
41
vs Industry
23
Median 3Y
4.9
Median 5Y
5.6
Industry
2.4
Forward
5
vs History
57
vs Industry
31
Median 3Y
6.6
Median 5Y
7.9
Industry
4.9
vs History
vs Industry
Median 3Y
-7
Median 5Y
-8.2
Industry
12.3
Forward
27
vs History
vs Industry
Median 3Y
-7
Median 5Y
-8.2
Industry
15.8
Forward
-47.2
vs History
14
vs Industry
15
Median 3Y
-5.6
Median 5Y
-8.7
Industry
14.8
vs History
vs Industry
Median 3Y
-21
Median 5Y
-13.5
Industry
17.4
vs History
31
vs Industry
47
Median 3Y
1.8
Median 5Y
1.9
Industry
2.4

Multiples Across Competitors

QOR Competitors Multiples
Qoria 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
Qoria Ltd
ASX:QOR
698.8m AUD 6 -19.6 -21.9 -21.9
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.3 34.6 20.5 26.5
US
Oracle Corp
NYSE:ORCL
522.3B USD 8.6 33.9 22.9 31.3
US
Palo Alto Networks Inc
NASDAQ:PANW
127.6B USD 13.4 114.2 76.5 97.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
120.5B USD 26.4 -383.6 -2 097.5 -367.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
59.4B USD 9.1 31.7 26.2 28.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.7B USD 13 -895 13 264.2 -261.7
US
ServiceNow Inc
NYSE:NOW
31.5B USD 2.5 18.2 11.3 15.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.4B USD 17.2 -98.6 -2 038.9 -160.3
P/E Multiple
Earnings Growth PEG
AU
Qoria Ltd
ASX:QOR
Average P/E: 146.3
Negative Multiple: -19.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
34.6
18%
1.9
US
Oracle Corp
NYSE:ORCL
33.9
37%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
114.2
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -383.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.7
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -895 N/A N/A
US
ServiceNow Inc
NYSE:NOW
18.2
53%
0.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -98.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Qoria Ltd
ASX:QOR
Average EV/EBITDA: 1 714.1
Negative Multiple: -21.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.5
20%
1
US
Oracle Corp
NYSE:ORCL
22.9
41%
0.6
US
Palo Alto Networks Inc
NASDAQ:PANW
76.5
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 097.5
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.2
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 264.2
N/A N/A
US
ServiceNow Inc
NYSE:NOW
11.3
53%
0.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 038.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Qoria Ltd
ASX:QOR
Average EV/EBIT: 87.6
Negative Multiple: -21.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.5
17%
1.6
US
Oracle Corp
NYSE:ORCL
31.3
37%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
97.5
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -367.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.1
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -261.7 N/A N/A
US
ServiceNow Inc
NYSE:NOW
15.7
65%
0.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -160.3 N/A N/A