Tesserent Ltd
ASX:TNT

Watchlist Manager
Tesserent Ltd Logo
Tesserent Ltd
ASX:TNT
Watchlist
Price: 0.13 AUD Market Closed
Market Cap: 176m AUD

Relative Value

There is not enough data to reliably calculate the relative value of TNT.

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.

TNT Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
1.4
Median 5Y
1.4
Industry
2.5
Forward
1.1
vs History
vs Industry
Median 3Y
-36.4
Median 5Y
-36.4
Industry
23.1
Forward
14.3
vs History
vs Industry
Median 3Y
16.9
Median 5Y
16.9
Industry
17.4
vs History
vs Industry
Median 3Y
8.6
Median 5Y
8.6
Industry
21.7
vs History
vs Industry
Median 3Y
1.4
Median 5Y
1.4
Industry
3
vs History
vs Industry
Median 3Y
1.6
Median 5Y
1.6
Industry
2.5
Forward
1.3
vs History
vs Industry
Median 3Y
1.8
Median 5Y
1.8
Industry
5.1
vs History
vs Industry
Median 3Y
33.8
Median 5Y
31.6
Industry
12.7
Forward
7.7
vs History
vs Industry
Median 3Y
33.8
Median 5Y
31.6
Industry
16.4
Forward
9.5
vs History
vs Industry
Median 3Y
20.2
Median 5Y
20.2
Industry
15.9
vs History
vs Industry
Median 3Y
29.2
Median 5Y
29.2
Industry
19
vs History
vs Industry
Median 3Y
1
Median 5Y
1
Industry
2.5

Multiples Across Competitors

TNT Competitors Multiples
Tesserent Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Tesserent Ltd
ASX:TNT
176m AUD 1.3 -36.4 33.8 33.8
US
Microsoft Corp
NASDAQ:MSFT
3.8T USD 14 39.2 25 31
US
Oracle Corp
NYSE:ORCL
689B USD 12 55.4 31.5 42.3
US
ServiceNow Inc
NYSE:NOW
199.4B USD 17.4 129.7 93.5 131
US
Palo Alto Networks Inc
NASDAQ:PANW
130.4B USD 14.7 105.3 96.3 129.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
118B USD 28.5 -684.7 4 676.9 -556.8
US
Fortinet Inc
NASDAQ:FTNT
81.1B USD 13.2 43.2 37 39.5
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.2 21.8 36.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
45B USD 17.7 -1 159.2 -3 613 -349.9
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.4B USD 9 27.4 22.7 24.9
P/E Multiple
Earnings Growth PEG
AU
Tesserent Ltd
ASX:TNT
Average P/E: 146.3
Negative Multiple: -36.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
39.2
15%
2.6
US
Oracle Corp
NYSE:ORCL
55.4
32%
1.7
US
ServiceNow Inc
NYSE:NOW
129.7
52%
2.5
US
Palo Alto Networks Inc
NASDAQ:PANW
105.3
4%
26.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -684.7 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
43.2
14%
3.1
US
V
VMware Inc
XETRA:BZF1
47.2
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
43%
16.8
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 159.2 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
27.4
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Tesserent Ltd
ASX:TNT
Average EV/EBITDA: 529.7
33.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25
17%
1.5
US
Oracle Corp
NYSE:ORCL
31.5
29%
1.1
US
ServiceNow Inc
NYSE:NOW
93.5
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
96.3
49%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 676.9
181%
25.8
US
Fortinet Inc
NASDAQ:FTNT
37
17%
2.2
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 613 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22.7
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Tesserent Ltd
ASX:TNT
Average EV/EBIT: 93.1
33.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
31
15%
2.1
US
Oracle Corp
NYSE:ORCL
42.3
31%
1.4
US
ServiceNow Inc
NYSE:NOW
131
64%
2
US
Palo Alto Networks Inc
NASDAQ:PANW
129.1
60%
2.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -556.8 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
39.5
17%
2.3
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -349.9 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.9
15%
1.7