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
2.4
Forward
1.1
vs History
vs Industry
Median 3Y
-36.4
Median 5Y
-36.4
Industry
22.4
Forward
14.3
vs History
vs Industry
Median 3Y
16.9
Median 5Y
16.9
Industry
16.1
vs History
vs Industry
Median 3Y
8.6
Median 5Y
8.6
Industry
20.7
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
2.4
Forward
1.3
vs History
vs Industry
Median 3Y
1.8
Median 5Y
1.8
Industry
4.8
vs History
vs Industry
Median 3Y
33.8
Median 5Y
33.8
Industry
12.2
Forward
7.7
vs History
vs Industry
Median 3Y
33.8
Median 5Y
33.8
Industry
15.9
Forward
9.5
vs History
vs Industry
Median 3Y
20.2
Median 5Y
20.2
Industry
14.7
vs History
vs Industry
Median 3Y
29.2
Median 5Y
29.2
Industry
17
vs History
vs Industry
Median 3Y
1
Median 5Y
1
Industry
2.4

Multiples Across Competitors

TNT Competitors Multiples
Tesserent 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
Tesserent Ltd
ASX:TNT
176m AUD 1.3 -36.4 33.8 33.8
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34 20.3 26.2
US
Oracle Corp
NYSE:ORCL
624.6B USD 10.6 50.5 27.8 37.5
US
ServiceNow Inc
NYSE:NOW
177.1B USD 14.1 102.4 70.9 98.4
US
Palo Alto Networks Inc
NASDAQ:PANW
131.8B USD 13.8 118.8 79.7 101.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
128.9B USD 27.9 -408.2 -2 249.3 -394.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
60.7B USD 9.1 32 26.7 28.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
38.4B USD 13.5 -932.7 13 883.6 -273.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.7B USD 18.1 -104.1 -2 159.5 -169.8
P/E Multiple
Earnings Growth PEG
AU
Tesserent Ltd
ASX:TNT
Average P/E: 161.3
Negative Multiple: -36.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
34
18%
1.9
US
Oracle Corp
NYSE:ORCL
50.5
37%
1.4
US
ServiceNow Inc
NYSE:NOW
102.4
53%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
118.8
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -408.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -932.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -104.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Tesserent Ltd
ASX:TNT
Average EV/EBITDA: 1 603.7
33.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.3
20%
1
US
Oracle Corp
NYSE:ORCL
27.8
41%
0.7
US
ServiceNow Inc
NYSE:NOW
70.9
53%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
79.7
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 249.3
185%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
26.7
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 883.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 159.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Tesserent Ltd
ASX:TNT
Average EV/EBIT: 92.5
33.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.2
17%
1.5
US
Oracle Corp
NYSE:ORCL
37.5
37%
1
US
ServiceNow Inc
NYSE:NOW
98.4
65%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
101.7
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -394.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.7
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -273.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -169.8 N/A N/A