Qoria Ltd
ASX:QOR

Watchlist Manager
Qoria Ltd Logo
Qoria Ltd
ASX:QOR
Watchlist
Price: 0.44 AUD 1.15% Market Closed
Market Cap: 574.9m AUD

Relative Value

The Relative Value of one QOR stock under the Base Case scenario is 0.49 AUD. Compared to the current market price of 0.44 AUD, Qoria Ltd is Undervalued by 11%.

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
Base Case
0.49 AUD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
24
Median 3Y
4.8
Median 5Y
5.8
Industry
2.4
Forward
4.8
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-6.8
Industry
22.6
Forward
-20.9
vs History
14
vs Industry
16
Median 3Y
-7.1
Median 5Y
-9.7
Industry
17
vs History
4
vs Industry
6
Median 3Y
-6.7
Median 5Y
-9.5
Industry
21.5
vs History
42
vs Industry
35
Median 3Y
1.9
Median 5Y
3.2
Industry
2.9
vs History
52
vs Industry
23
Median 3Y
4.9
Median 5Y
5.5
Industry
2.4
Forward
4.8
vs History
58
vs Industry
31
Median 3Y
6.6
Median 5Y
8
Industry
4.9
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-7
Industry
12.6
Forward
41
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-7
Industry
16.2
Forward
-31.7
vs History
14
vs Industry
15
Median 3Y
-6.4
Median 5Y
-9.5
Industry
15.5
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-12.1
Industry
18.8
vs History
44
vs Industry
47
Median 3Y
1.2
Median 5Y
1.9
Industry
2.4

Multiples Across Competitors

QOR Competitors Multiples
Qoria Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Qoria Ltd
ASX:QOR
561.8m AUD 5.3 -17 -13.8 -13.8
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 13.2 36.8 23.4 29.1
US
Oracle Corp
NYSE:ORCL
583.8B USD 10.2 46.9 27.2 36.4
US
ServiceNow Inc
NYSE:NOW
208B USD 18.1 135.2 97.7 136.8
US
Palo Alto Networks Inc
NASDAQ:PANW
134.5B USD 15.2 108.7 99.4 133.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
122B USD 29.5 -707.8 4 840.2 -576.2
US
Fortinet Inc
NASDAQ:FTNT
79.1B USD 12.9 42.1 36.1 38.5
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 46.7 21.5 36.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
47.8B USD 18.8 -1 233.9 -3 855.7 -373.4
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.8B USD 9.1 27.9 23.1 25.4
P/E Multiple
Earnings Growth PEG
AU
Qoria Ltd
ASX:QOR
Average P/E: 145.9
Negative Multiple: -17
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
36.8
15%
2.5
US
Oracle Corp
NYSE:ORCL
46.9
35%
1.3
US
ServiceNow Inc
NYSE:NOW
135.2
52%
2.6
US
Palo Alto Networks Inc
NASDAQ:PANW
108.7
4%
27.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -707.8 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
42.1
14%
3
US
V
VMware Inc
XETRA:BZF1
46.7
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 233.9 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
27.9
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Qoria Ltd
ASX:QOR
Average EV/EBITDA: 603
Negative Multiple: -13.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.4
17%
1.4
US
Oracle Corp
NYSE:ORCL
27.2
32%
0.8
US
ServiceNow Inc
NYSE:NOW
97.7
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
99.4
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 840.2
178%
27.2
US
Fortinet Inc
NASDAQ:FTNT
36.1
17%
2.1
US
V
VMware Inc
XETRA:BZF1
21.5
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 855.7 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.1
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Qoria Ltd
ASX:QOR
Average EV/EBIT: 100.7
Negative Multiple: -13.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
29.1
15%
1.9
US
Oracle Corp
NYSE:ORCL
36.4
33%
1.1
US
ServiceNow Inc
NYSE:NOW
136.8
64%
2.1
US
Palo Alto Networks Inc
NASDAQ:PANW
133.4
60%
2.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -576.2 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
38.5
17%
2.3
US
V
VMware Inc
XETRA:BZF1
36.4
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -373.4 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25.4
15%
1.7