Way 2 Vat Ltd
ASX:W2V

Watchlist Manager
Way 2 Vat Ltd Logo
Way 2 Vat Ltd
ASX:W2V
Watchlist
Price: 0.14 AUD 7.69% Market Closed
Market Cap: AU$37.3m

Relative Value

W2V doesn't have a meaningful market cap.

The Relative Value of one W2V stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.14 AUD, Way 2 Vat 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.

W2V Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

W2V Competitors Multiples
Way 2 Vat 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
IL
Way 2 Vat Ltd
ASX:W2V
37.3m AUD 5.9 -4.9 -5.5 -5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
402.3B USD 103.3 367.3 452.1 466
DE
SAP SE
XETRA:SAP
228.6B EUR 6.2 32.1 19.7 22.3
US
Salesforce Inc
NYSE:CRM
214.8B USD 5.3 29.7 17.3 23.9
US
Applovin Corp
NASDAQ:APP
177.5B USD 32.2 62.7 49.9 54.2
US
Intuit Inc
NASDAQ:INTU
157.1B USD 8.1 38.1 26.4 30.6
US
NCR Corp
LSE:0K45
141.4B USD 50.7 -2 203.2 382 1 117.5
US
Adobe Inc
NASDAQ:ADBE
126B USD 5.3 17.7 13.2 14.4
US
Synopsys Inc
NASDAQ:SNPS
93.3B USD 13.2 70 65.9 113.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.7B USD 16.6 81.8 46.4 52.5
P/S Multiple
Revenue Growth P/S to Growth
IL
Way 2 Vat Ltd
ASX:W2V
Average P/S: 21 287.1
5.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
103.3
45%
2.3
DE
SAP SE
XETRA:SAP
6.2
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.3
10%
0.5
US
Applovin Corp
NASDAQ:APP
32.2
29%
1.1
US
Intuit Inc
NASDAQ:INTU
8.1
13%
0.6
US
N
NCR Corp
LSE:0K45
50.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.3
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.2
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
P/E Multiple
Earnings Growth PEG
IL
Way 2 Vat Ltd
ASX:W2V
Average P/E: 87.4
Negative Multiple: -4.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
367.3
94%
3.9
DE
SAP SE
XETRA:SAP
32.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
29.7
32%
0.9
US
Applovin Corp
NASDAQ:APP
62.7
61%
1
US
Intuit Inc
NASDAQ:INTU
38.1
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 203.2
-48%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.7
20%
0.9
US
Synopsys Inc
NASDAQ:SNPS
70
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.8
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
Way 2 Vat Ltd
ASX:W2V
Average EV/EBITDA: 119.2
Negative Multiple: -5.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
452.1
137%
3.3
DE
SAP SE
XETRA:SAP
19.7
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.3
25%
0.7
US
Applovin Corp
NASDAQ:APP
49.9
53%
0.9
US
Intuit Inc
NASDAQ:INTU
26.4
27%
1
US
N
NCR Corp
LSE:0K45
382
16%
23.9
US
Adobe Inc
NASDAQ:ADBE
13.2
15%
0.9
US
Synopsys Inc
NASDAQ:SNPS
65.9
55%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.4
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
Way 2 Vat Ltd
ASX:W2V
Average EV/EBIT: 210.5
Negative Multiple: -5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
466
143%
3.3
DE
SAP SE
XETRA:SAP
22.3
21%
1.1
US
Salesforce Inc
NYSE:CRM
23.9
34%
0.7
US
Applovin Corp
NASDAQ:APP
54.2
58%
0.9
US
Intuit Inc
NASDAQ:INTU
30.6
31%
1
US
N
NCR Corp
LSE:0K45
1 117.5
70%
16
US
Adobe Inc
NASDAQ:ADBE
14.4
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
113.4
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.5
30%
1.8