Relative Value

The Relative Value of one SPX stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.003 AUD, Spenda 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.

SPX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
26
Median 3Y
7.6
Median 5Y
8.7
Industry
2.4
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-2.8
Industry
22.3
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-8.9
Industry
16.1
vs History
7
vs Industry
Median 3Y
-10.4
Median 5Y
-11.6
Industry
20.7
vs History
90
vs Industry
69
Median 3Y
1.1
Median 5Y
1.1
Industry
2.9
vs History
98
vs Industry
26
Median 3Y
6.2
Median 5Y
8.7
Industry
2.4
vs History
vs Industry
Median 3Y
-15.5
Median 5Y
-19.5
Industry
4.9
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-3.1
Industry
12.2
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-3.1
Industry
15.9
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-9
Industry
14.7
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-8.4
Industry
17.3
vs History
80
vs Industry
71
Median 3Y
1
Median 5Y
1
Industry
2.4

Multiples Across Competitors

SPX Competitors Multiples
Spenda 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
Spenda Ltd
ASX:SPX
13.8m AUD 1.2 -0.6 -1.3 -1.3
CA
Shopify Inc
NYSE:SHOP
204.6B USD 19.1 114.9 147.2 150.7
US
Snowflake Inc.
NYSE:SNOW
74.1B USD 16.9 -54.9 -61.9 -52.5
US
Cloudflare Inc
NYSE:NET
68.6B USD 34.1 -665.2 -4 308.8 -352
US
MongoDB Inc
NASDAQ:MDB
32.2B USD 13.9 -454.4 -224.9 -192
ID
DCI Indonesia Tbk PT
IDX:DCII
524.4T IDR 199.2 447.5 373 373
US
Verisign Inc
NASDAQ:VRSN
22.3B USD 13.7 27.6 20.7 21.4
US
Twilio Inc
NYSE:TWLO
21B USD 4.3 313 63.7 178.6
US
GoDaddy Inc
NYSE:GDDY
16.1B USD 3.3 19.4 15.7 17.4
US
Okta Inc
NASDAQ:OKTA
14.8B USD 5.2 76 56.7 101.3
US
Akamai Technologies Inc
NASDAQ:AKAM
12.2B USD 3 24.1 11.4 23.9
P/S Multiple
Revenue Growth P/S to Growth
AU
Spenda Ltd
ASX:SPX
Average P/S: 28.5
1.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
19.1
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
16.9
26%
0.6
US
Cloudflare Inc
NYSE:NET
34.1
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
13.9
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.7
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.3
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.3
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.2
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
AU
Spenda Ltd
ASX:SPX
Average P/E: 146.1
Negative Multiple: -0.6
N/A N/A
CA
Shopify Inc
NYSE:SHOP
114.9
15%
7.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -665.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -454.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.6
7%
3.9
US
Twilio Inc
NYSE:TWLO
313
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
19.4
11%
1.8
US
Okta Inc
NASDAQ:OKTA
76
198%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.1
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Spenda Ltd
ASX:SPX
Average EV/EBITDA: 98.4
Negative Multiple: -1.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
147.2
47%
3.1
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -61.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 308.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -224.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
8%
2.6
US
Twilio Inc
NYSE:TWLO
63.7
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
15.7
22%
0.7
US
Okta Inc
NASDAQ:OKTA
56.7
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.4
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Spenda Ltd
ASX:SPX
Average EV/EBIT: 123.8
Negative Multiple: -1.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
150.7
47%
3.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -352 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
373
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
6%
3.6
US
Twilio Inc
NYSE:TWLO
178.6
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
17.4
20%
0.9
US
Okta Inc
NASDAQ:OKTA
101.3
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.9
26%
0.9