Way 2 Vat Ltd
ASX:W2V

Watchlist Manager
Way 2 Vat Ltd Logo
Way 2 Vat Ltd
ASX:W2V
Watchlist
Price: 0.09 AUD -1.1% Market Closed
Market Cap: AU$20m

Relative Value

W2V doesn't have a meaningful market cap.

The Relative Value of one W2V stock under the Base Case scenario is 0.15 AUD. Compared to the current market price of 0.09 AUD, Way 2 Vat Ltd is Undervalued by 41%.

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
Base Case
0.15 AUD
Undervaluation 41%
Relative Value
Price
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
20m AUD 3.3 -2.8 -4.7 -4.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
369.6B USD 82.4 226.9 251.3 256
DE
SAP SE
XETRA:SAP
193.9B EUR 5.3 26.5 16.3 18.3
US
Salesforce Inc
NYSE:CRM
183B USD 4.4 24.5 14.4 20.3
US
Applovin Corp
NASDAQ:APP
155.3B USD 28.3 46.6 35.9 37.6
US
Intuit Inc
NASDAQ:INTU
127.4B USD 6.3 29.3 20.5 23.6
US
Adobe Inc
NASDAQ:ADBE
106.4B USD 4.4 14.8 10.9 11.8
US
NCR Corp
LSE:0K45
91.5B USD 34.2 2 187.8 246.7 639.7
US
Synopsys Inc
NASDAQ:SNPS
82.2B USD 10.2 74.4 43.9 91.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.8B USD 15.1 72 41.5 47.1
P/S Multiple
Revenue Growth P/S to Growth
IL
Way 2 Vat Ltd
ASX:W2V
Average P/S: 21 282.3
3.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
82.4
50%
1.6
DE
SAP SE
XETRA:SAP
5.3
11%
0.5
US
Salesforce Inc
NYSE:CRM
4.4
11%
0.4
US
Applovin Corp
NASDAQ:APP
28.3
34%
0.8
US
Intuit Inc
NASDAQ:INTU
6.3
13%
0.5
US
Adobe Inc
NASDAQ:ADBE
4.4
10%
0.4
US
N
NCR Corp
LSE:0K45
34.2
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
10.2
20%
0.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.1
14%
1.1
P/E Multiple
Earnings Growth PEG
IL
Way 2 Vat Ltd
ASX:W2V
Average P/E: 300.3
Negative Multiple: -2.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
226.9
58%
3.9
DE
SAP SE
XETRA:SAP
26.5
16%
1.7
US
Salesforce Inc
NYSE:CRM
24.5
31%
0.8
US
Applovin Corp
NASDAQ:APP
46.6
38%
1.2
US
Intuit Inc
NASDAQ:INTU
29.3
30%
1
US
Adobe Inc
NASDAQ:ADBE
14.8
19%
0.8
US
N
NCR Corp
LSE:0K45
2 187.8
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
74.4
44%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
72
37%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
Way 2 Vat Ltd
ASX:W2V
Average EV/EBITDA: 75.7
Negative Multiple: -4.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
251.3
82%
3.1
DE
SAP SE
XETRA:SAP
16.3
15%
1.1
US
Salesforce Inc
NYSE:CRM
14.4
23%
0.6
US
Applovin Corp
NASDAQ:APP
35.9
36%
1
US
Intuit Inc
NASDAQ:INTU
20.5
27%
0.8
US
Adobe Inc
NASDAQ:ADBE
10.9
15%
0.7
US
N
NCR Corp
LSE:0K45
246.7
9%
27.4
US
Synopsys Inc
NASDAQ:SNPS
43.9
53%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
41.5
24%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
Way 2 Vat Ltd
ASX:W2V
Average EV/EBIT: 127.3
Negative Multiple: -4.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
256
79%
3.2
DE
SAP SE
XETRA:SAP
18.3
15%
1.2
US
Salesforce Inc
NYSE:CRM
20.3
32%
0.6
US
Applovin Corp
NASDAQ:APP
37.6
37%
1
US
Intuit Inc
NASDAQ:INTU
23.6
31%
0.8
US
Adobe Inc
NASDAQ:ADBE
11.8
16%
0.7
US
N
NCR Corp
LSE:0K45
639.7
N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
91.3
79%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
26%
1.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett