I

Ilyda SA
ATHEX:ILYDA

Watchlist Manager
Ilyda SA
ATHEX:ILYDA
Watchlist
Price: 5.22 EUR -2.97% Market Closed
Market Cap: 73.7m EUR

Relative Value

The Relative Value of one ILYDA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 5.22 EUR, Ilyda SA 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.

ILYDA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
25
Median 3Y
4.5
Median 5Y
4
Industry
2.4
vs History
46
vs Industry
39
Median 3Y
14.5
Median 5Y
16.2
Industry
22.3
vs History
23
vs Industry
44
Median 3Y
10.1
Median 5Y
9.2
Industry
16.1
vs History
58
vs Industry
21
Median 3Y
32.8
Median 5Y
30.6
Industry
20.7
vs History
1
vs Industry
44
Median 3Y
2.5
Median 5Y
2.6
Industry
2.9
vs History
11
vs Industry
26
Median 3Y
4.1
Median 5Y
3.9
Industry
2.4
vs History
15
vs Industry
29
Median 3Y
6.8
Median 5Y
7.2
Industry
4.9
vs History
11
vs Industry
40
Median 3Y
8.1
Median 5Y
8.2
Industry
12.2
vs History
47
vs Industry
32
Median 3Y
14.1
Median 5Y
15.6
Industry
15.9
vs History
25
vs Industry
42
Median 3Y
9.2
Median 5Y
9.1
Industry
14.7
vs History
47
vs Industry
20
Median 3Y
18.9
Median 5Y
19.3
Industry
17.3
vs History
1
vs Industry
35
Median 3Y
2.6
Median 5Y
2.5
Industry
2.4

Multiples Across Competitors

ILYDA Competitors Multiples
Ilyda SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Ilyda SA
ATHEX:ILYDA
73.7m EUR 8.4 17.3 12.3 15.1
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.5 19.9 25.7
US
Oracle Corp
NYSE:ORCL
562.3B USD 9.2 36.5 24.4 33.3
US
ServiceNow Inc
NYSE:NOW
153.1B USD 12.1 88.5 61.3 85
US
Palo Alto Networks Inc
NASDAQ:PANW
122.7B USD 12.8 109.8 73.4 93.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.3B USD 25 -363.9 -1 986.2 -348
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.6 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
57.9B USD 8.8 30.9 25.4 27.3
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.2B USD 12.4 -857 12 675.7 -250.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
22B USD 16.9 -96.8 -2 002.7 -157.4
P/E Multiple
Earnings Growth PEG
GR
I
Ilyda SA
ATHEX:ILYDA
Average P/E: 138.5
17.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.5
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.5
36%
1
US
ServiceNow Inc
NYSE:NOW
88.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
109.8
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -363.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.6
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.9
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -857 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -96.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
I
Ilyda SA
ATHEX:ILYDA
Average EV/EBITDA: 1 464.8
12.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.9
20%
1
US
Oracle Corp
NYSE:ORCL
24.4
43%
0.6
US
ServiceNow Inc
NYSE:NOW
61.3
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
73.4
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 986.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.4
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 675.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 002.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GR
I
Ilyda SA
ATHEX:ILYDA
Average EV/EBIT: 86.7
15.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.7
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.3
38%
0.9
US
ServiceNow Inc
NYSE:NOW
85
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
93.6
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -348 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.3
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -250.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -157.4 N/A N/A