Netcompany Group A/S
CSE:NETC

Watchlist Manager
Netcompany Group A/S Logo
Netcompany Group A/S
CSE:NETC
Watchlist
Price: 351.8 DKK 0.69% Market Closed
Market Cap: 16.7B DKK

Relative Value

The Relative Value of one NETC stock under the Base Case scenario is 531.39 DKK. Compared to the current market price of 351.8 DKK, Netcompany Group A/S is Undervalued by 34%.

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.

NETC Relative Value
Base Case
531.39 DKK
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
51
Median 3Y
2.2
Median 5Y
2.4
Industry
2.4
Forward
2
vs History
19
vs Industry
22
Median 3Y
29.7
Median 5Y
39.2
Industry
22.3
Forward
27.9
vs History
44
vs Industry
40
Median 3Y
17.5
Median 5Y
19.8
Industry
16
vs History
79
vs Industry
27
Median 3Y
24.9
Median 5Y
28.6
Industry
20.9
vs History
36
vs Industry
33
Median 3Y
3.8
Median 5Y
4.1
Industry
3
vs History
61
vs Industry
44
Median 3Y
2.6
Median 5Y
2.7
Industry
2.4
Forward
2.4
vs History
47
vs Industry
29
Median 3Y
8.8
Median 5Y
9.5
Industry
4.9
vs History
58
vs Industry
30
Median 3Y
14.7
Median 5Y
16.4
Industry
12.2
Forward
14.6
vs History
50
vs Industry
25
Median 3Y
21.9
Median 5Y
24
Industry
15.9
Forward
22.5
vs History
44
vs Industry
33
Median 3Y
19.7
Median 5Y
23.6
Industry
14.7
vs History
46
vs Industry
29
Median 3Y
26.1
Median 5Y
31.7
Industry
17.4
vs History
71
vs Industry
47
Median 3Y
2.1
Median 5Y
2.3
Industry
2.4

Multiples Across Competitors

NETC Competitors Multiples
Netcompany Group A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Netcompany Group A/S
CSE:NETC
16.4B DKK 2.2 72 15.8 23.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
425.9B USD 109.5 390.4 478.9 493.6
DE
SAP SE
XETRA:SAP
238.9B EUR 6.5 33.7 20.7 23.4
US
Salesforce Inc
NYSE:CRM
222.6B USD 5.5 30.7 17.9 24.7
US
Applovin Corp
NASDAQ:APP
209.4B USD 37.9 73.6 58.7 63.9
US
Intuit Inc
NASDAQ:INTU
157.3B USD 8.1 38.2 26.5 30.6
US
NCR Corp
LSE:0K45
142.7B USD 53.9 -2 339.4 405.4 1 186.1
US
Adobe Inc
NASDAQ:ADBE
126.9B USD 5.3 17.7 13.3 14.5
US
Synopsys Inc
NASDAQ:SNPS
95.3B USD 13.5 71.7 67.1 115.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.9B USD 16.9 83.6 47 53.3
P/S Multiple
Revenue Growth P/S to Growth
DK
Netcompany Group A/S
CSE:NETC
Average P/S: 21 288.2
2.2
16%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109.5
46%
2.4
DE
SAP SE
XETRA:SAP
6.5
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.5
10%
0.6
US
Applovin Corp
NASDAQ:APP
37.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
8.1
13%
0.6
US
N
NCR Corp
LSE:0K45
53.9
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.3
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
P/E Multiple
Earnings Growth PEG
DK
Netcompany Group A/S
CSE:NETC
Average P/E: 90.2
72
34%
2.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
390.4
94%
4.2
DE
SAP SE
XETRA:SAP
33.7
48%
0.7
US
Salesforce Inc
NYSE:CRM
30.7
32%
1
US
Applovin Corp
NASDAQ:APP
73.6
61%
1.2
US
Intuit Inc
NASDAQ:INTU
38.2
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 339.4
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.7
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
71.7
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.6
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Netcompany Group A/S
CSE:NETC
Average EV/EBITDA: 115.1
15.8
19%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
478.9
137%
3.5
DE
SAP SE
XETRA:SAP
20.7
18%
1.2
US
Salesforce Inc
NYSE:CRM
17.9
24%
0.7
US
Applovin Corp
NASDAQ:APP
58.7
53%
1.1
US
Intuit Inc
NASDAQ:INTU
26.5
27%
1
US
N
NCR Corp
LSE:0K45
405.4
16%
25.3
US
Adobe Inc
NASDAQ:ADBE
13.3
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.1
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Netcompany Group A/S
CSE:NETC
Average EV/EBIT: 202.9
23.5
22%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
493.6
141%
3.5
DE
SAP SE
XETRA:SAP
23.4
21%
1.1
US
Salesforce Inc
NYSE:CRM
24.7
34%
0.7
US
Applovin Corp
NASDAQ:APP
63.9
57%
1.1
US
Intuit Inc
NASDAQ:INTU
30.6
32%
1
US
N
NCR Corp
LSE:0K45
1 186.1
70%
16.9
US
Adobe Inc
NASDAQ:ADBE
14.5
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
115.6
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.3
30%
1.8