S

Siteminder Ltd
ASX:SDR

Watchlist Manager
Siteminder Ltd
ASX:SDR
Watchlist
Price: 6.37 AUD 1.43% Market Closed
Market Cap: 1.8B AUD

Relative Value

The Relative Value of one SDR stock under the Base Case scenario is 7.75 AUD. Compared to the current market price of 6.37 AUD, Siteminder Ltd is Undervalued by 18%.

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.

SDR Relative Value
Base Case
7.75 AUD
Undervaluation 18%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
37
vs Industry
19
Median 3Y
7.9
Median 5Y
6.4
Industry
2.4
Forward
6.1
vs History
vs Industry
Median 3Y
-58.9
Median 5Y
-72.2
Industry
22.4
Forward
2 848.7
vs History
23
vs Industry
8
Median 3Y
-49.2
Median 5Y
-219.8
Industry
16.1
vs History
vs Industry
Median 3Y
-131.7
Median 5Y
-169
Industry
20.7
vs History
7
vs Industry
4
Median 3Y
20.8
Median 5Y
16.8
Industry
3
vs History
37
vs Industry
19
Median 3Y
7.7
Median 5Y
6.3
Industry
2.4
Forward
6
vs History
29
vs Industry
28
Median 3Y
9.8
Median 5Y
8.4
Industry
4.8
vs History
vs Industry
Median 3Y
-61.5
Median 5Y
-72.9
Industry
12.2
Forward
51.5
vs History
vs Industry
Median 3Y
-61.5
Median 5Y
-72.9
Industry
15.9
Forward
1 004.7
vs History
23
vs Industry
9
Median 3Y
-46.3
Median 5Y
-214.7
Industry
14.7
vs History
vs Industry
Median 3Y
-218
Median 5Y
-445.5
Industry
17
vs History
43
vs Industry
3
Median 3Y
22.6
Median 5Y
20.8
Industry
2.4

Multiples Across Competitors

SDR Competitors Multiples
Siteminder 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
Siteminder Ltd
ASX:SDR
1.7B AUD 7.9 -71 -77.8 -77.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
431.2B USD 110.7 393.7 485 499.9
DE
SAP SE
XETRA:SAP
247.9B EUR 6.8 35 21.5 24.3
US
Salesforce Inc
NYSE:CRM
248.8B USD 6.2 34.5 20.1 27.7
US
Applovin Corp
NASDAQ:APP
234.2B USD 42.4 82.8 65.6 71.4
US
Intuit Inc
NASDAQ:INTU
187.6B USD 9.7 45.6 31.5 36.5
US
Adobe Inc
NASDAQ:ADBE
146.9B USD 6.3 21.1 15.9 17.5
US
NCR Corp
LSE:0K45
132.8B USD 50.1 -2 177.6 377.5 1 104.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
92B USD 17.6 86.7 49.2 55.7
US
Synopsys Inc
NASDAQ:SNPS
86.6B USD 13.5 43.3 68.7 89
P/S Multiple
Revenue Growth P/S to Growth
AU
S
Siteminder Ltd
ASX:SDR
Average P/S: 21 289.3
7.9
25%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
110.7
46%
2.4
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
42.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
10%
0.6
US
N
NCR Corp
LSE:0K45
50.1
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.6
14%
1.3
US
Synopsys Inc
NASDAQ:SNPS
13.5
21%
0.6
P/E Multiple
Earnings Growth PEG
AU
S
Siteminder Ltd
ASX:SDR
Average P/E: 92.8
Negative Multiple: -71
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
393.7
94%
4.2
DE
SAP SE
XETRA:SAP
35
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.5
31%
1.1
US
Applovin Corp
NASDAQ:APP
82.8
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.6
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.1
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 177.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.7
35%
2.5
US
Synopsys Inc
NASDAQ:SNPS
43.3
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
S
Siteminder Ltd
ASX:SDR
Average EV/EBITDA: 126.1
Negative Multiple: -77.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
485
137%
3.5
DE
SAP SE
XETRA:SAP
21.5
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.1
24%
0.8
US
Applovin Corp
NASDAQ:APP
65.6
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.5
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.9
17%
0.9
US
N
NCR Corp
LSE:0K45
377.5
16%
23.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.2
27%
1.8
US
Synopsys Inc
NASDAQ:SNPS
68.7
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
S
Siteminder Ltd
ASX:SDR
Average EV/EBIT: 214.1
Negative Multiple: -77.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
499.9
141%
3.5
DE
SAP SE
XETRA:SAP
24.3
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
71.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.5
20%
0.9
US
N
NCR Corp
LSE:0K45
1 104.5
70%
15.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.7
30%
1.9
US
Synopsys Inc
NASDAQ:SNPS
89
49%
1.8