Netcompany Group A/S
CSE:NETC

Watchlist Manager
Netcompany Group A/S Logo
Netcompany Group A/S
CSE:NETC
Watchlist
Price: 304.2 DKK 1.06% Market Closed
Market Cap: 14.4B DKK

Relative Value

The Relative Value of one NETC stock under the Base Case scenario is 479.67 DKK. Compared to the current market price of 304.2 DKK, Netcompany Group A/S is Undervalued by 37%.

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
479.67 DKK
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
51
Median 3Y
2.4
Median 5Y
2.7
Industry
2.4
Forward
2
vs History
76
vs Industry
22
Median 3Y
29.7
Median 5Y
40.5
Industry
22.6
Forward
20.6
vs History
95
vs Industry
40
Median 3Y
18.4
Median 5Y
24.8
Industry
16.9
vs History
73
vs Industry
27
Median 3Y
24.9
Median 5Y
57.5
Industry
21.6
vs History
69
vs Industry
33
Median 3Y
3.9
Median 5Y
4.4
Industry
2.9
vs History
88
vs Industry
44
Median 3Y
2.7
Median 5Y
3
Industry
2.4
Forward
2.3
vs History
85
vs Industry
29
Median 3Y
9.1
Median 5Y
10.2
Industry
4.9
vs History
84
vs Industry
30
Median 3Y
16.1
Median 5Y
18.6
Industry
12.5
Forward
12.6
vs History
85
vs Industry
25
Median 3Y
22.6
Median 5Y
27.4
Industry
16
Forward
16.9
vs History
95
vs Industry
33
Median 3Y
20.9
Median 5Y
28.2
Industry
15.5
vs History
95
vs Industry
29
Median 3Y
26.9
Median 5Y
39.6
Industry
18.8
vs History
80
vs Industry
47
Median 3Y
2.2
Median 5Y
2.5
Industry
2.4

Multiples Across Competitors

NETC Competitors Multiples
Netcompany Group A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Netcompany Group A/S
CSE:NETC
14.3B DKK 2.1 28.7 14.2 19.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
310.6B EUR 8.8 54.2 29.3 33.5
US
Palantir Technologies Inc
NYSE:PLTR
303.8B USD 97.5 532.3 685.3 735.6
US
Salesforce Inc
NYSE:CRM
278.6B USD 7.4 45 24.5 35.6
US
Intuit Inc
NASDAQ:INTU
187.5B USD 10.9 61.7 39.3 47.1
US
Adobe Inc
NASDAQ:ADBE
181.4B USD 8.2 26.9 20.3 22.5
US
NCR Corp
LSE:0K45
144.4B USD 41.9 156.6 451.3 3 219.5
US
Applovin Corp
NASDAQ:APP
122.6B USD 23.9 63.9 44.8 52.6
US
Microstrategy Inc
NASDAQ:MSTR
98.3B USD 212 -84.2 -2 326.6 -1 670.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.8B USD 18 81.2 51.4 58.7
P/S Multiple
Revenue Growth P/S to Growth
DK
Netcompany Group A/S
CSE:NETC
Average P/S: 21 303.8
2.1
9%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
97.5
34%
2.9
US
Salesforce Inc
NYSE:CRM
7.4
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.9
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
41.9
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.9
24%
1
US
Microstrategy Inc
NASDAQ:MSTR
212
3%
70.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
18
13%
1.4
P/E Multiple
Earnings Growth PEG
DK
Netcompany Group A/S
CSE:NETC
Average P/E: 116.7
28.7
32%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54.2
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
532.3
73%
7.3
US
Salesforce Inc
NYSE:CRM
45
32%
1.4
US
Intuit Inc
NASDAQ:INTU
61.7
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.9
26%
1
US
N
NCR Corp
LSE:0K45
156.6
-46%
N/A
US
Applovin Corp
NASDAQ:APP
63.9
44%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -84.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.2
33%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Netcompany Group A/S
CSE:NETC
Average EV/EBITDA: 151.2
14.2
15%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.3
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
685.3
105%
6.5
US
Salesforce Inc
NYSE:CRM
24.5
21%
1.2
US
Intuit Inc
NASDAQ:INTU
39.3
29%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.3
17%
1.2
US
N
NCR Corp
LSE:0K45
451.3
11%
41
US
Applovin Corp
NASDAQ:APP
44.8
38%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 326.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.4
25%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Netcompany Group A/S
CSE:NETC
Average EV/EBIT: 469.4
19.4
18%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.5
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
735.6
107%
6.9
US
Salesforce Inc
NYSE:CRM
35.6
32%
1.1
US
Intuit Inc
NASDAQ:INTU
47.1
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
22.5
20%
1.1
US
N
NCR Corp
LSE:0K45
3 219.5
79%
40.8
US
Applovin Corp
NASDAQ:APP
52.6
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 670.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.7
28%
2.1